The WACC of John Lewis of Hungerford PLC (JLH.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.70% | 9.35% |
| Tax rate | 23.20% - 38.30% | 30.75% |
| Cost of debt | 10.30% - 15.80% | 13.05% |
| WACC | 8.0% - 10.2% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.68 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.70% |
| Tax rate | 23.20% | 38.30% |
| Debt/Equity ratio | 1.37 | 1.37 |
| Cost of debt | 10.30% | 15.80% |
| After-tax WACC | 8.0% | 10.2% |
| Selected WACC | 9.1% | |