The WACC of Duke Royalty Ltd (DUKE.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 9.50% - 14.00% | 11.75% |
| Tax rate | 5.20% - 8.60% | 6.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.0% - 11.1% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.92 | 1.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 14.00% |
| Tax rate | 5.20% | 8.60% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.0% | 11.1% |
| Selected WACC | 9.5% | |