The WACC of THG PLC (THG.L) is 10.0%.
| Range | Selected | |
| Cost of equity | 12.30% - 16.70% | 14.50% |
| Tax rate | 2.00% - 11.60% | 6.80% |
| Cost of debt | 5.00% - 7.00% | 6.00% |
| WACC | 8.6% - 11.4% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.44 | 1.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.30% | 16.70% |
| Tax rate | 2.00% | 11.60% |
| Debt/Equity ratio | 1.01 | 1.01 |
| Cost of debt | 5.00% | 7.00% |
| After-tax WACC | 8.6% | 11.4% |
| Selected WACC | 10.0% | |