The WACC of Pacific Horizon Investment Trust PLC (PHI.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 12.20% - 17.20% | 14.70% |
| Tax rate | 3.80% - 6.40% | 5.10% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 8.3% - 10.7% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.37 | 1.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.20% | 17.20% |
| Tax rate | 3.80% | 6.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 8.3% | 10.7% |
| Selected WACC | 9.5% | |