The WACC of NAHL Group PLC (NAH.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.50% | 8.65% |
| Tax rate | 3.50% - 6.00% | 4.75% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 5.9% - 8.9% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.50% |
| Tax rate | 3.50% | 6.00% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 5.9% | 8.9% |
| Selected WACC | 7.4% | |