The WACC of Peel Hunt Ltd (PEEL.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 8.00% - 9.70% | 8.85% |
| Tax rate | 3.70% - 7.40% | 5.55% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.8% - 8.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 9.70% |
| Tax rate | 3.70% | 7.40% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.8% | 8.8% |
| Selected WACC | 7.8% | |