The WACC of SEGRO PLC (SGRO.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 8.50% - 10.90% | 9.70% |
| Tax rate | 3.20% - 4.10% | 3.65% |
| Cost of debt | 4.10% - 7.60% | 5.85% |
| WACC | 6.9% - 9.6% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.75 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 10.90% |
| Tax rate | 3.20% | 4.10% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 4.10% | 7.60% |
| After-tax WACC | 6.9% | 9.6% |
| Selected WACC | 8.3% | |