The WACC of Murray International Trust PLC (MYI.L) is 10.0%.
| Range | Selected | |
| Cost of equity | 9.30% - 11.80% | 10.55% |
| Tax rate | 4.30% - 5.00% | 4.65% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 8.8% - 11.2% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.88 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 11.80% |
| Tax rate | 4.30% | 5.00% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 8.8% | 11.2% |
| Selected WACC | 10.0% | |