The WACC of Asia Dragon Trust PLC (DGN.L) is 9.8%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.30% | 10.00% |
| Tax rate | 1.80% - 2.60% | 2.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 8.5% - 11.1% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.79 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.30% |
| Tax rate | 1.80% | 2.60% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 8.5% | 11.1% |
| Selected WACC | 9.8% | |