SPDI.L
Secure Property Development & Investment PLC
Price:  
3.75 
GBP
Volume:  
178,025.00
Cyprus | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPDI.L WACC - Weighted Average Cost of Capital

The WACC of Secure Property Development & Investment PLC (SPDI.L) is 7.1%.

The Cost of Equity of Secure Property Development & Investment PLC (SPDI.L) is 7.45%.
The Cost of Debt of Secure Property Development & Investment PLC (SPDI.L) is 5.00%.

Range Selected
Cost of equity 6.00% - 8.90% 7.45%
Tax rate 1.50% - 4.40% 2.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 8.3% 7.1%
WACC

SPDI.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.33 0.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.90%
Tax rate 1.50% 4.40%
Debt/Equity ratio 0.17 0.17
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 8.3%
Selected WACC 7.1%