The WACC of CC Japan Income and Growth Trust PLC (CCJI.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 13.90% - 17.00% | 15.45% |
| Tax rate | 3.20% - 3.90% | 3.55% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 9.2% - 10.7% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.66 | 1.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.90% | 17.00% |
| Tax rate | 3.20% | 3.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 9.2% | 10.7% |
| Selected WACC | 9.9% | |