The WACC of Secure Income REIT Plc (SIR.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.60% | 8.20% |
| Tax rate | 0.70% - 0.90% | 0.80% |
| Cost of debt | 5.10% - 8.90% | 7.00% |
| WACC | 6.1% - 9.3% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.71 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.60% |
| Tax rate | 0.70% | 0.90% |
| Debt/Equity ratio | 0.63 | 0.63 |
| Cost of debt | 5.10% | 8.90% |
| After-tax WACC | 6.1% | 9.3% |
| Selected WACC | 7.7% | |