The WACC of Capital Gearing Trust PLC (CGT.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 10.40% - 13.00% | 11.70% |
| Tax rate | 1.40% - 2.50% | 1.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.7% - 8.9% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.08 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 13.00% |
| Tax rate | 1.40% | 2.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.7% | 8.9% |
| Selected WACC | 8.3% | |