The WACC of Keystone Investment Trust PLC (KPC.L) is 11.9%.
| Range | Selected | |
| Cost of equity | 11.60% - 13.90% | 12.75% |
| Tax rate | 0.30% - 0.70% | 0.50% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 10.9% - 13.0% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.27 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.60% | 13.90% |
| Tax rate | 0.30% | 0.70% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 10.9% | 13.0% |
| Selected WACC | 11.9% | |