The WACC of Murray Income Trust PLC (MUT.L) is 10.1%.
| Range | Selected | |
| Cost of equity | 9.60% - 12.30% | 10.95% |
| Tax rate | 0.80% - 1.20% | 1.00% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 9.0% - 11.3% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.94 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 12.30% |
| Tax rate | 0.80% | 1.20% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 9.0% | 11.3% |
| Selected WACC | 10.1% | |