The WACC of Heavitree Brewery PLC (HVT.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.10% | 8.40% |
| Tax rate | 17.50% - 22.00% | 19.75% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 6.1% - 8.9% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.10% |
| Tax rate | 17.50% | 22.00% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 6.1% | 8.9% |
| Selected WACC | 7.5% | |