The WACC of Inspiration Healthcare Group PLC (IHC.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.30% | 7.15% |
| Tax rate | 8.80% - 20.10% | 14.45% |
| Cost of debt | 7.00% - 10.20% | 8.60% |
| WACC | 6.2% - 8.2% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.30% |
| Tax rate | 8.80% | 20.10% |
| Debt/Equity ratio | 0.97 | 0.97 |
| Cost of debt | 7.00% | 10.20% |
| After-tax WACC | 6.2% | 8.2% |
| Selected WACC | 7.2% | |