The WACC of Aseana Properties Ltd (ASPL.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.20% - 10.00% | 8.10% |
| Tax rate | 2.00% - 2.20% | 2.10% |
| Cost of debt | 7.00% - 8.30% | 7.65% |
| WACC | 6.6% - 8.8% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.4 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 10.00% |
| Tax rate | 2.00% | 2.20% |
| Debt/Equity ratio | 2.08 | 2.08 |
| Cost of debt | 7.00% | 8.30% |
| After-tax WACC | 6.6% | 8.8% |
| Selected WACC | 7.7% | |