The WACC of Howden Joinery Group PLC (HWDN.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 8.60% - 11.50% | 10.05% |
| Tax rate | 19.70% - 20.00% | 19.85% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 8.0% - 10.5% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.77 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 11.50% |
| Tax rate | 19.70% | 20.00% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 8.0% | 10.5% |
| Selected WACC | 9.2% | |