The WACC of Empiric Student Property PLC (ESP.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.00% | 8.80% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 7.60% | 5.80% |
| WACC | 5.9% - 8.5% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.63 | 0.63 |
| Cost of debt | 4.00% | 7.60% |
| After-tax WACC | 5.9% | 8.5% |
| Selected WACC | 7.2% | |