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% | |