The WACC of Powerhouse Energy Group PLC (PHE.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.40% | 7.80% |
| Tax rate | 4.10% - 6.60% | 5.35% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.2% - 9.4% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.40% |
| Tax rate | 4.10% | 6.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.2% | 9.4% |
| Selected WACC | 7.8% | |