The WACC of Pipehawk PLC (PIP.L) is 4.9%.
| Range | Selected | |
| Cost of equity | 3.10% - 17.10% | 10.10% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.2% - 6.6% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.23 | 1.67 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 3.10% | 17.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 11.61 | 11.61 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.2% | 6.6% |
| Selected WACC | 4.9% | |