The WACC of Henderson Diversified Income Trust PLC (HDIV.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.50% | 8.40% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.6% - 9.0% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.55 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.50% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.6% | 9.0% |
| Selected WACC | 7.8% | |