The WACC of THG PLC (THG.L) is 8.8%.
| Range | Selected | |
| Cost of equity | 10.90% - 16.50% | 13.70% |
| Tax rate | 1.60% - 1.90% | 1.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.8% - 10.8% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.16 | 1.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.90% | 16.50% |
| Tax rate | 1.60% | 1.90% |
| Debt/Equity ratio | 1.47 | 1.47 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.8% | 10.8% |
| Selected WACC | 8.8% | |