The WACC of Aberdeen Standard European Logistics Income PLC (ASLI.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.40% | 9.00% |
| Tax rate | 17.20% - 20.00% | 18.60% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 5.5% - 7.5% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.40% |
| Tax rate | 17.20% | 20.00% |
| Debt/Equity ratio | 0.98 | 0.98 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 5.5% | 7.5% |
| Selected WACC | 6.5% | |