SHED.L
Urban Logistics Reit PLC
Price:  
108.00 
GBP
Volume:  
11,191,861.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHED.L WACC - Weighted Average Cost of Capital

The WACC of Urban Logistics Reit PLC (SHED.L) is 7.4%.

The Cost of Equity of Urban Logistics Reit PLC (SHED.L) is 9.60%.
The Cost of Debt of Urban Logistics Reit PLC (SHED.L) is 5.10%.

Range Selected
Cost of equity 8.50% - 10.70% 9.60%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 6.20% 5.10%
WACC 6.4% - 8.3% 7.4%
WACC

SHED.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.76 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 10.70%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.7 0.7
Cost of debt 4.00% 6.20%
After-tax WACC 6.4% 8.3%
Selected WACC 7.4%