The WACC of Hargreaves Services PLC (HSP.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.20% | 7.30% |
| Tax rate | 9.50% - 19.00% | 14.25% |
| Cost of debt | 5.10% - 5.40% | 5.25% |
| WACC | 6.1% - 7.6% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.20% |
| Tax rate | 9.50% | 19.00% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.10% | 5.40% |
| After-tax WACC | 6.1% | 7.6% |
| Selected WACC | 6.8% | |