The WACC of PPHE Hotel Group Ltd (PPH.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.90% | 8.95% |
| Tax rate | 7.60% - 9.50% | 8.55% |
| Cost of debt | 4.00% - 9.20% | 6.60% |
| WACC | 4.8% - 9.2% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.90% |
| Tax rate | 7.60% | 9.50% |
| Debt/Equity ratio | 2.13 | 2.13 |
| Cost of debt | 4.00% | 9.20% |
| After-tax WACC | 4.8% | 9.2% |
| Selected WACC | 7.0% | |