The WACC of Unitil Corp (UTL) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.80% | 7.80% |
| Tax rate | 23.30% - 23.90% | 23.60% |
| Cost of debt | 4.70% - 5.40% | 5.05% |
| WACC | 5.4% - 6.8% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.63 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.80% |
| Tax rate | 23.30% | 23.90% |
| Debt/Equity ratio | 0.73 | 0.73 |
| Cost of debt | 4.70% | 5.40% |
| After-tax WACC | 5.4% | 6.8% |
| Selected WACC | 6.1% | |