SERE.L
Schroder European Real Estate Investment Trust PLC
Price:  
67.20 
GBP
Volume:  
157,838.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SERE.L WACC - Weighted Average Cost of Capital

The WACC of Schroder European Real Estate Investment Trust PLC (SERE.L) is 8.7%.

The Cost of Equity of Schroder European Real Estate Investment Trust PLC (SERE.L) is 12.00%.
The Cost of Debt of Schroder European Real Estate Investment Trust PLC (SERE.L) is 4.55%.

Range Selected
Cost of equity 9.90% - 14.10% 12.00%
Tax rate 11.90% - 22.20% 17.05%
Cost of debt 4.00% - 5.10% 4.55%
WACC 7.3% - 10.0% 8.7%
WACC

SERE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.99 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 14.10%
Tax rate 11.90% 22.20%
Debt/Equity ratio 0.67 0.67
Cost of debt 4.00% 5.10%
After-tax WACC 7.3% 10.0%
Selected WACC 8.7%