The WACC of Puma VCT 12 PLC (PU12.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 10.10% - 13.20% | 11.65% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.1% - 8.6% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.35 | 1.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 13.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.1% | 8.6% |
| Selected WACC | 7.9% | |