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