The WACC of North American Income Trust PLC (NAIT.L) is 10.2%.
| Range | Selected | |
| Cost of equity | 9.50% - 12.00% | 10.75% |
| Tax rate | 7.20% - 9.40% | 8.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.1% - 11.4% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.92 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 12.00% |
| Tax rate | 7.20% | 9.40% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.1% | 11.4% |
| Selected WACC | 10.2% | |