SHB.L
Shaftesbury PLC
Price:  
421.60 
GBP
Volume:  
3,062,760.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHB.L WACC - Weighted Average Cost of Capital

The WACC of Shaftesbury PLC (SHB.L) is 6.7%.

The Cost of Equity of Shaftesbury PLC (SHB.L) is 7.85%.
The Cost of Debt of Shaftesbury PLC (SHB.L) is 5.80%.

Range Selected
Cost of equity 6.50% - 9.20% 7.85%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 7.60% 5.80%
WACC 5.3% - 8.1% 6.7%
WACC

SHB.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.42 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.20%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.6 0.6
Cost of debt 4.00% 7.60%
After-tax WACC 5.3% 8.1%
Selected WACC 6.7%