The WACC of CT Property Trust Ltd (CTPT.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.50% | 9.20% |
| Tax rate | 0.90% - 1.70% | 1.30% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 6.6% - 8.8% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.65 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.50% |
| Tax rate | 0.90% | 1.70% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 6.6% | 8.8% |
| Selected WACC | 7.7% | |