The WACC of Schiehallion Fund Ltd (MNTN.L) is 17.9%.
| Range | Selected | |
| Cost of equity | 29.20% - 34.80% | 32.00% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.70% - 4.70% | 4.70% |
| WACC | 16.5% - 19.3% | 17.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 4.59 | 4.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 29.20% | 34.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.70% | 4.70% |
| After-tax WACC | 16.5% | 19.3% |
| Selected WACC | 17.9% | |