The WACC of JPMorgan Japan Small Cap Growth & Income PLC (JSGI.L) is 10.5%.
| Range | Selected | |
| Cost of equity | 9.70% - 12.60% | 11.15% |
| Tax rate | 2.60% - 4.20% | 3.40% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 9.2% - 11.9% | 10.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.95 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 12.60% |
| Tax rate | 2.60% | 4.20% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 9.2% | 11.9% |
| Selected WACC | 10.5% | |