SMP.L
St Modwen Properties PLC
Price:  
559.00 
GBP
Volume:  
1,295,910.00
United Kingdom | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMP.L WACC - Weighted Average Cost of Capital

The WACC of St Modwen Properties PLC (SMP.L) is 6.9%.

The Cost of Equity of St Modwen Properties PLC (SMP.L) is 7.40%.
The Cost of Debt of St Modwen Properties PLC (SMP.L) is 5.95%.

Range Selected
Cost of equity 5.80% - 9.00% 7.40%
Tax rate 15.40% - 16.20% 15.80%
Cost of debt 4.10% - 7.80% 5.95%
WACC 5.3% - 8.5% 6.9%
WACC

SMP.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 0.54 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 9.00%
Tax rate 15.40% 16.20%
Debt/Equity ratio 0.26 0.26
Cost of debt 4.10% 7.80%
After-tax WACC 5.3% 8.5%
Selected WACC 6.9%