The WACC of LXi REIT PLC (LXI.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 9.60% - 12.50% | 11.05% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.70% - 6.50% | 6.10% |
| WACC | 7.5% - 9.4% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.94 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 12.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 5.70% | 6.50% |
| After-tax WACC | 7.5% | 9.4% |
| Selected WACC | 8.4% | |