BRNA.L
Blackrock North American Income Trust PLC
Price:  
202.00 
GBP
Volume:  
63,789.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRNA.L WACC - Weighted Average Cost of Capital

The WACC of Blackrock North American Income Trust PLC (BRNA.L) is 9.1%.

The Cost of Equity of Blackrock North American Income Trust PLC (BRNA.L) is 13.50%.
The Cost of Debt of Blackrock North American Income Trust PLC (BRNA.L) is 5.00%.

Range Selected
Cost of equity 11.60% - 15.40% 13.50%
Tax rate 4.70% - 5.30% 5.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.2% - 10.1% 9.1%
WACC

BRNA.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 1.62 1.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.60% 15.40%
Tax rate 4.70% 5.30%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.2% 10.1%
Selected WACC 9.1%