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% | |