AGR.L
Assura PLC
Price:  
39.94 
GBP
Volume:  
4,353,122.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AGR.L WACC - Weighted Average Cost of Capital

The WACC of Assura PLC (AGR.L) is 7.1%.

The Cost of Equity of Assura PLC (AGR.L) is 10.30%.
The Cost of Debt of Assura PLC (AGR.L) is 4.75%.

Range Selected
Cost of equity 9.20% - 11.40% 10.30%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 5.50% 4.75%
WACC 6.3% - 8.0% 7.1%
WACC

AGR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.86 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 11.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.95 0.95
Cost of debt 4.00% 5.50%
After-tax WACC 6.3% 8.0%
Selected WACC 7.1%