ESP.L
Empiric Student Property PLC
Price:  
86.20 
GBP
Volume:  
1,160,043.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESP.L WACC - Weighted Average Cost of Capital

The WACC of Empiric Student Property PLC (ESP.L) is 7.2%.

The Cost of Equity of Empiric Student Property PLC (ESP.L) is 8.80%.
The Cost of Debt of Empiric Student Property PLC (ESP.L) is 5.80%.

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%
WACC

ESP.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.6 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.00%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.61 0.61
Cost of debt 4.00% 7.60%
After-tax WACC 5.9% 8.5%
Selected WACC 7.2%