The WACC of Raven Property Group Ltd (RAV.L) is 4.8%.
| Range | Selected | |
| Cost of equity | 13.20% - 30.10% | 21.65% |
| Tax rate | 33.80% - 48.20% | 41.00% |
| Cost of debt | 5.50% - 8.90% | 7.20% |
| WACC | 4.0% - 5.7% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.91 | 4.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.20% | 30.10% |
| Tax rate | 33.80% | 48.20% |
| Debt/Equity ratio | 23.2 | 23.2 |
| Cost of debt | 5.50% | 8.90% |
| After-tax WACC | 4.0% | 5.7% |
| Selected WACC | 4.8% | |