The WACC of Residential Secure Income PLC (RESI.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 7.60% - 14.20% | 10.90% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 4.7% - 8.1% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 14.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1.97 | 1.97 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 4.7% | 8.1% |
| Selected WACC | 6.4% | |