The WACC of Pets at Home Group PLC (PETS.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.50% | 9.05% |
| Tax rate | 17.20% - 19.30% | 18.25% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 6.3% - 8.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.50% |
| Tax rate | 17.20% | 19.30% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 6.3% | 8.6% |
| Selected WACC | 7.5% | |