The WACC of Aberdeen New Dawn Investment Trust PLC (ABD.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.80% - 10.90% | 9.85% |
| Tax rate | 1.20% - 2.00% | 1.60% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 8.3% - 10.4% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.81 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 10.90% |
| Tax rate | 1.20% | 2.00% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 8.3% | 10.4% |
| Selected WACC | 9.4% | |