The WACC of Hermes Pacific Investments PLC (HPAC.L) is 7.5%.
Range | Selected | |
Cost of equity | 9.50% - 12.50% | 11.00% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.8% - 8.3% | 7.5% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.92 | 1.08 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.50% | 12.50% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.8% | 8.3% |
Selected WACC | 7.5% | |