The WACC of Pantheon Infrastructure PLC (PINT.L) is 20.7%.
| Range | Selected | |
| Cost of equity | 33.90% - 39.90% | 36.90% |
| Tax rate | 1.30% - 2.00% | 1.65% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 19.2% - 22.2% | 20.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 5 | 5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 33.90% | 39.90% |
| Tax rate | 1.30% | 2.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 19.2% | 22.2% |
| Selected WACC | 20.7% | |