The WACC of Capital & Counties Properties PLC (CAPC.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.60% | 8.25% |
| Tax rate | 1.60% - 2.20% | 1.90% |
| Cost of debt | 4.00% - 17.20% | 10.60% |
| WACC | 5.7% - 12.5% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 0.39 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.60% |
| Tax rate | 1.60% | 2.20% |
| Debt/Equity ratio | 0.67 | 0.67 |
| Cost of debt | 4.00% | 17.20% |
| After-tax WACC | 5.7% | 12.5% |
| Selected WACC | 9.1% | |