BCPT.L
BMO Commercial Property Trust Ltd
Price:  
95.80 
GBP
Volume:  
19,002,360.00
Guernsey | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BCPT.L WACC - Weighted Average Cost of Capital

The WACC of BMO Commercial Property Trust Ltd (BCPT.L) is 8.4%.

The Cost of Equity of BMO Commercial Property Trust Ltd (BCPT.L) is 9.90%.
The Cost of Debt of BMO Commercial Property Trust Ltd (BCPT.L) is 4.85%.

Range Selected
Cost of equity 8.70% - 11.10% 9.90%
Tax rate 0.70% - 0.90% 0.80%
Cost of debt 4.00% - 5.70% 4.85%
WACC 7.3% - 9.5% 8.4%
WACC

BCPT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.79 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.10%
Tax rate 0.70% 0.90%
Debt/Equity ratio 0.43 0.43
Cost of debt 4.00% 5.70%
After-tax WACC 7.3% 9.5%
Selected WACC 8.4%