The WACC of Liontrust Asset Management PLC (LIO.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.80% | 8.55% |
| Tax rate | 20.60% - 22.60% | 21.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.3% - 9.8% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.56 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.80% |
| Tax rate | 20.60% | 22.60% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.3% | 9.8% |
| Selected WACC | 8.5% | |