CRC.L
Circle Property PLC
Price:  
3.50 
GBP
Volume:  
106,076.00
Jersey | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRC.L WACC - Weighted Average Cost of Capital

The WACC of Circle Property PLC (CRC.L) is 5.8%.

The Cost of Equity of Circle Property PLC (CRC.L) is 19.90%.
The Cost of Debt of Circle Property PLC (CRC.L) is 5.80%.

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%
WACC

CRC.L WACC calculation

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%