The WACC of Alternative Income REIT PLC (AIRE.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.10% | 9.00% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 5.9% - 7.6% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.66 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.74 | 0.74 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 5.9% | 7.6% |
| Selected WACC | 6.8% | |