The WACC of Pantheon International PLC (PIN.L) is 9.7%.
| Range | Selected | |
| Cost of equity | 9.40% - 11.60% | 10.50% |
| Tax rate | 2.00% - 2.90% | 2.45% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 8.7% - 10.7% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.91 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 11.60% |
| Tax rate | 2.00% | 2.90% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 8.7% | 10.7% |
| Selected WACC | 9.7% | |