GPE.L
Great Portland Estates PLC
Price:  
300.50 
GBP
Volume:  
354,891.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPE.L WACC - Weighted Average Cost of Capital

The WACC of Great Portland Estates PLC (GPE.L) is 10.0%.

The Cost of Equity of Great Portland Estates PLC (GPE.L) is 10.15%.
The Cost of Debt of Great Portland Estates PLC (GPE.L) is 9.90%.

Range Selected
Cost of equity 9.10% - 11.20% 10.15%
Tax rate 0.10% - 0.20% 0.15%
Cost of debt 4.00% - 15.80% 9.90%
WACC 7.1% - 13.0% 10.0%
WACC

GPE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.86 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 11.20%
Tax rate 0.10% 0.20%
Debt/Equity ratio 0.67 0.67
Cost of debt 4.00% 15.80%
After-tax WACC 7.1% 13.0%
Selected WACC 10.0%