The WACC of Petershill Partners PLC (PHLL.L) is 10.8%.
| Range | Selected | |
| Cost of equity | 10.40% - 12.90% | 11.65% |
| Tax rate | 9.20% - 12.10% | 10.65% |
| Cost of debt | 4.60% - 6.90% | 5.75% |
| WACC | 9.6% - 12.0% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.08 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 12.90% |
| Tax rate | 9.20% | 12.10% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 4.60% | 6.90% |
| After-tax WACC | 9.6% | 12.0% |
| Selected WACC | 10.8% | |