The WACC of CT Private Equity Trust PLC (CTPE.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 10.00% - 12.10% | 11.05% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 6.00% - 9.20% | 7.60% |
| WACC | 8.8% - 11.0% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.01 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 12.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 6.00% | 9.20% |
| After-tax WACC | 8.8% | 11.0% |
| Selected WACC | 9.9% | |