The WACC of Hornby PLC (HRN.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.70% | 7.45% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 10.10% | 8.55% |
| WACC | 6.0% - 8.6% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 7.00% | 10.10% |
| After-tax WACC | 6.0% | 8.6% |
| Selected WACC | 7.3% | |