The WACC of Grit Real Estate Income Group Ltd (GR1T.L) is 10.3%.
| Range | Selected | |
| Cost of equity | 8.20% - 12.40% | 10.30% |
| Tax rate | 22.80% - 28.50% | 25.65% |
| Cost of debt | 7.10% - 21.00% | 14.05% |
| WACC | 5.8% - 14.7% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.71 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 12.40% |
| Tax rate | 22.80% | 28.50% |
| Debt/Equity ratio | 7.27 | 7.27 |
| Cost of debt | 7.10% | 21.00% |
| After-tax WACC | 5.8% | 14.7% |
| Selected WACC | 10.3% | |