The WACC of UIL Ltd (UTL.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 12.30% - 15.20% | 13.75% |
| Tax rate | -% - -% | -% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.5% - 10.4% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.38 | 1.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.30% | 15.20% |
| Tax rate | -% | -% |
| Debt/Equity ratio | 1.38 | 1.38 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.5% | 10.4% |
| Selected WACC | 9.0% | |