The WACC of Countryside Properties PLC (CSP.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 9.10% - 11.60% | 10.35% |
| Tax rate | 17.20% - 17.50% | 17.35% |
| Cost of debt | 4.70% - 4.70% | 4.70% |
| WACC | 8.7% - 11.1% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.85 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 11.60% |
| Tax rate | 17.20% | 17.50% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.70% | 4.70% |
| After-tax WACC | 8.7% | 11.1% |
| Selected WACC | 9.9% | |