The WACC of HSS Hire Group PLC (HSS.L) is 9.7%.
| Range | Selected | |
| Cost of equity | 14.20% - 20.40% | 17.30% |
| Tax rate | 20.40% - 21.80% | 21.10% |
| Cost of debt | 9.20% - 9.80% | 9.50% |
| WACC | 8.9% - 10.5% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.71 | 2.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.20% | 20.40% |
| Tax rate | 20.40% | 21.80% |
| Debt/Equity ratio | 3.44 | 3.44 |
| Cost of debt | 9.20% | 9.80% |
| After-tax WACC | 8.9% | 10.5% |
| Selected WACC | 9.7% | |