NRR.L
Newriver Reit PLC
Price:  
78.60 
GBP
Volume:  
253,822.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NRR.L WACC - Weighted Average Cost of Capital

The WACC of Newriver Reit PLC (NRR.L) is 6.2%.

The Cost of Equity of Newriver Reit PLC (NRR.L) is 8.10%.
The Cost of Debt of Newriver Reit PLC (NRR.L) is 5.80%.

Range Selected
Cost of equity 7.00% - 9.20% 8.10%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 7.60% 5.80%
WACC 4.9% - 7.5% 6.2%
WACC

NRR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.5 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.20%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1.24 1.24
Cost of debt 4.00% 7.60%
After-tax WACC 4.9% 7.5%
Selected WACC 6.2%