The WACC of Harworth Group PLC (HWG.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.70% | 7.75% |
| Tax rate | 19.90% - 23.10% | 21.50% |
| Cost of debt | 6.40% - 7.00% | 6.70% |
| WACC | 6.6% - 8.4% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.70% |
| Tax rate | 19.90% | 23.10% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 6.40% | 7.00% |
| After-tax WACC | 6.6% | 8.4% |
| Selected WACC | 7.5% | |