The WACC of Indus Gas Ltd (INDI.L) is 4.4%.
| Range | Selected | |
| Cost of equity | 20.20% - 57.10% | 38.65% |
| Tax rate | 31.30% - 39.50% | 35.40% |
| Cost of debt | 4.00% - 7.60% | 5.80% |
| WACC | 3.1% - 5.7% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.71 | 7.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 20.20% | 57.10% |
| Tax rate | 31.30% | 39.50% |
| Debt/Equity ratio | 45.89 | 45.89 |
| Cost of debt | 4.00% | 7.60% |
| After-tax WACC | 3.1% | 5.7% |
| Selected WACC | 4.4% | |