The WACC of Utilico Emerging Markets Trust PLC (UEM.L) is 9.6%.
| Range | Selected | |
| Cost of equity | 12.50% - 17.70% | 15.10% |
| Tax rate | 3.50% - 4.30% | 3.90% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 8.2% - 11.0% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.42 | 1.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.50% | 17.70% |
| Tax rate | 3.50% | 4.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 8.2% | 11.0% |
| Selected WACC | 9.6% | |