The WACC of Worldwide Healthcare Trust PLC (WWH.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 9.10% - 11.20% | 10.15% |
| Tax rate | 1.90% - 2.40% | 2.15% |
| Cost of debt | 4.60% - 4.90% | 4.75% |
| WACC | 8.9% - 10.9% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.85 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 11.20% |
| Tax rate | 1.90% | 2.40% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.60% | 4.90% |
| After-tax WACC | 8.9% | 10.9% |
| Selected WACC | 9.9% | |