The WACC of Taylor Maritime Investments Ltd (TMI.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 10.70% - 13.50% | 12.10% |
| Tax rate | 0.20% - 0.20% | 0.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 9.2% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.22 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 13.50% |
| Tax rate | 0.20% | 0.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 9.2% |
| Selected WACC | 8.5% | |