The WACC of Personal Group Holdings PLC (PGH.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.10% | 8.00% |
| Tax rate | 16.60% - 17.90% | 17.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.9% - 9.0% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.49 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.10% |
| Tax rate | 16.60% | 17.90% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.9% | 9.0% |
| Selected WACC | 7.9% | |