GR1T.L
Grit Real Estate Income Group Ltd
Price:  
10.50 
GBP
Volume:  
108,275.00
Mauritius | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GR1T.L WACC - Weighted Average Cost of Capital

The WACC of Grit Real Estate Income Group Ltd (GR1T.L) is 10.3%.

The Cost of Equity of Grit Real Estate Income Group Ltd (GR1T.L) is 10.30%.
The Cost of Debt of Grit Real Estate Income Group Ltd (GR1T.L) is 14.05%.

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%
WACC

GR1T.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.71 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%