The WACC of Witan Investment Trust PLC (WTAN.L) is 9.8%.
| Range | Selected | |
| Cost of equity | 9.40% - 11.90% | 10.65% |
| Tax rate | 0.80% - 1.10% | 0.95% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 8.7% - 10.9% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.9 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 11.90% |
| Tax rate | 0.80% | 1.10% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 8.7% | 10.9% |
| Selected WACC | 9.8% | |