The WACC of Blackrock Smaller Companies Trust PLC (BRSC.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.30% | 9.90% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 8.0% - 10.8% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.75 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.30% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 8.0% | 10.8% |
| Selected WACC | 9.4% | |