The WACC of Aberdeen Smaller Companies Income Trust PLC (ASCI.L) is 10.3%.
Range | Selected | |
Cost of equity | 9.70% - 12.10% | 10.90% |
Tax rate | 0.10% - 0.10% | 0.10% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 9.1% - 11.5% | 10.3% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.96 | 1.02 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.70% | 12.10% |
Tax rate | 0.10% | 0.10% |
Debt/Equity ratio | 0.13 | 0.13 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 9.1% | 11.5% |
Selected WACC | 10.3% | |