The WACC of TOC Property Backed Lending Trust PLC (PBLT.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 8.50% - 13.50% | 11.00% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 8.8% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.04 | 1.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 13.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 8.8% |
| Selected WACC | 7.5% | |