The WACC of Safestore Holdings PLC (SAFE.L) is 7.6%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.80% | 9.45% |
| Tax rate | 6.60% - 8.30% | 7.45% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 6.6% - 8.7% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.69 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.80% |
| Tax rate | 6.60% | 8.30% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 6.6% | 8.7% |
| Selected WACC | 7.6% | |