The WACC of Henderson Far East Income Ltd (HFEL.L) is 10.7%.
| Range | Selected | |
| Cost of equity | 9.50% - 12.80% | 11.15% |
| Tax rate | 8.10% - 9.30% | 8.70% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 9.1% - 12.4% | 10.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.93 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 12.80% |
| Tax rate | 8.10% | 9.30% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 9.1% | 12.4% |
| Selected WACC | 10.7% | |