The WACC of ICG Enterprise Trust PLC (ICGT.L) is 10.5%.
| Range | Selected | |
| Cost of equity | 9.20% - 11.90% | 10.55% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.60% - 7.60% | 7.60% |
| WACC | 9.2% - 11.8% | 10.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.88 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 11.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 7.60% | 7.60% |
| After-tax WACC | 9.2% | 11.8% |
| Selected WACC | 10.5% | |