FPO.L
First Property Group PLC
Price:  
12.75 
GBP
Volume:  
81,672.00
United Kingdom | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FPO.L WACC - Weighted Average Cost of Capital

The WACC of First Property Group PLC (FPO.L) is 6.1%.

The Cost of Equity of First Property Group PLC (FPO.L) is 6.75%.
The Cost of Debt of First Property Group PLC (FPO.L) is 5.50%.

Range Selected
Cost of equity 6.00% - 7.50% 6.75%
Tax rate 8.10% - 13.90% 11.00%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.2% - 7.0% 6.1%
WACC

FPO.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.34 0.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 7.50%
Tax rate 8.10% 13.90%
Debt/Equity ratio 0.56 0.56
Cost of debt 4.00% 7.00%
After-tax WACC 5.2% 7.0%
Selected WACC 6.1%

FPO.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for FPO.L:

cost_of_equity (6.75%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.34) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.