The WACC of Countryside Properties PLC (CSP.L) is 10.1%.
| Range | Selected | |
| Cost of equity | 8.90% - 12.20% | 10.55% |
| Tax rate | 17.20% - 17.50% | 17.35% |
| Cost of debt | 4.70% - 4.70% | 4.70% |
| WACC | 8.6% - 11.7% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.82 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 12.20% |
| Tax rate | 17.20% | 17.50% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.70% | 4.70% |
| After-tax WACC | 8.6% | 11.7% |
| Selected WACC | 10.1% | |