The WACC of Custodian REIT PLC (CREI.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.10% | 8.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 6.1% - 8.2% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 6.1% | 8.2% |
| Selected WACC | 7.1% | |