The WACC of Henderson Smaller Companies Investment Trust PLC (HSL.L) is 10.6%.
| Range | Selected | |
| Cost of equity | 10.20% - 13.20% | 11.70% |
| Tax rate | -% - -% | -% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 9.3% - 11.9% | 10.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.03 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.20% | 13.20% |
| Tax rate | -% | -% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 9.3% | 11.9% |
| Selected WACC | 10.6% | |