The WACC of Picton Property Income Ltd (PCTN.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.00% | 8.95% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.40% - 6.20% | 5.30% |
| WACC | 6.2% - 8.1% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.65 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 4.40% | 6.20% |
| After-tax WACC | 6.2% | 8.1% |
| Selected WACC | 7.2% | |