The WACC of Unitil Corp (UTL) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.30% | 7.25% |
| Tax rate | 23.30% - 23.90% | 23.60% |
| Cost of debt | 4.70% - 5.10% | 4.90% |
| WACC | 5.1% - 6.5% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.52 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.30% |
| Tax rate | 23.30% | 23.90% |
| Debt/Equity ratio | 0.69 | 0.69 |
| Cost of debt | 4.70% | 5.10% |
| After-tax WACC | 5.1% | 6.5% |
| Selected WACC | 5.8% | |