The WACC of KCR Residential REIT PLC (KCR.L) is 10.6%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.70% | 7.55% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.10% - 24.00% | 14.05% |
| WACC | 4.0% - 17.3% | 10.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 3.93 | 3.93 |
| Cost of debt | 4.10% | 24.00% |
| After-tax WACC | 4.0% | 17.3% |
| Selected WACC | 10.6% | |