The WACC of Chelverton UK Dividend Trust PLC (SDV.L) is 10.0%.
| Range | Selected | |
| Cost of equity | 11.00% - 14.30% | 12.65% |
| Tax rate | 0.60% - 0.80% | 0.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.0% - 11.1% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.18 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.00% | 14.30% |
| Tax rate | 0.60% | 0.80% |
| Debt/Equity ratio | 0.52 | 0.52 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.0% | 11.1% |
| Selected WACC | 10.0% | |