The WACC of One Heritage Group PLC (OHG.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.00% | 6.35% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 12.60% | 9.80% |
| WACC | 5.7% - 9.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 5.4 | 5.4 |
| Cost of debt | 7.00% | 12.60% |
| After-tax WACC | 5.7% | 9.7% |
| Selected WACC | 7.7% | |