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