The WACC of Newriver Reit PLC (NRR.L) is 6.3%.
| Range | Selected | |
| Cost of equity | 7.00% - 8.90% | 7.95% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 7.60% | 5.80% |
| WACC | 5.1% - 7.5% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.51 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 8.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.98 | 0.98 |
| Cost of debt | 4.00% | 7.60% |
| After-tax WACC | 5.1% | 7.5% |
| Selected WACC | 6.3% | |