SAFE.L
Safestore Holdings PLC
Price:  
687.00 
GBP
Volume:  
340,047.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAFE.L WACC - Weighted Average Cost of Capital

The WACC of Safestore Holdings PLC (SAFE.L) is 7.6%.

The Cost of Equity of Safestore Holdings PLC (SAFE.L) is 9.40%.
The Cost of Debt of Safestore Holdings PLC (SAFE.L) is 4.60%.

Range Selected
Cost of equity 8.10% - 10.70% 9.40%
Tax rate 6.60% - 8.30% 7.45%
Cost of debt 4.00% - 5.20% 4.60%
WACC 6.5% - 8.6% 7.6%
WACC

SAFE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.68 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.70%
Tax rate 6.60% 8.30%
Debt/Equity ratio 0.55 0.55
Cost of debt 4.00% 5.20%
After-tax WACC 6.5% 8.6%
Selected WACC 7.6%