The WACC of WH Ireland Group PLC (WHI.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.80% - 11.30% | 9.05% |
| Tax rate | 9.60% - 14.30% | 11.95% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.2% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 11.30% |
| Tax rate | 9.60% | 14.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.2% | 7.6% |
| Selected WACC | 6.4% | |