The WACC of Ground Rents Income Fund PLC (GRIO.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.50% | 9.35% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 5.7% - 7.7% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.7 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1.01 | 1.01 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 5.7% | 7.7% |
| Selected WACC | 6.7% | |