The WACC of Atlantis Japan Growth Fund Ltd (AJG.L) is 9.7%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.60% | 9.85% |
| Tax rate | 4.70% - 14.20% | 9.45% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.1% - 11.4% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.69 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.60% |
| Tax rate | 4.70% | 14.20% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.1% | 11.4% |
| Selected WACC | 9.7% | |