The WACC of Baillie Gifford Shin Nippon PLC (BGS.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.50% | 10.20% |
| Tax rate | 0.80% - 1.30% | 1.05% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.8% - 10.5% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.81 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.50% |
| Tax rate | 0.80% | 1.30% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.8% | 10.5% |
| Selected WACC | 9.2% | |