The WACC of HgCapital Trust PLC (HGT.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 12.10% - 15.40% | 13.75% |
| Tax rate | -% - -% | -% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.5% - 10.2% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.35 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.10% | 15.40% |
| Tax rate | -% | -% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.5% | 10.2% |
| Selected WACC | 9.4% | |