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% | |