The WACC of PHSC PLC (PHSC.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.20% | 9.70% |
| Tax rate | 23.10% - 36.60% | 29.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.0% - 10.9% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.7 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.20% |
| Tax rate | 23.10% | 36.60% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.0% | 10.9% |
| Selected WACC | 9.5% | |