The WACC of Circle Property PLC (CRC.L) is 5.8%.
Range | Selected | |
Cost of equity | 11.60% - 28.20% | 19.90% |
Tax rate | 5.90% - 14.20% | 10.05% |
Cost of debt | 4.00% - 7.60% | 5.80% |
WACC | 4.1% - 7.5% | 5.8% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 1.28 | 3.33 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 11.60% | 28.20% |
Tax rate | 5.90% | 14.20% |
Debt/Equity ratio | 20.91 | 20.91 |
Cost of debt | 4.00% | 7.60% |
After-tax WACC | 4.1% | 7.5% |
Selected WACC | 5.8% | |