The WACC of Trian Investors 1 Ltd (TI1.L) is 7.6%.
| Range | Selected | |
| Cost of equity | 9.00% - 13.40% | 11.20% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 8.7% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.83 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 13.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 8.7% |
| Selected WACC | 7.6% | |