The WACC of Secure Property Development & Investment PLC (SPDI.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.10% | 7.90% |
| Tax rate | 1.50% - 4.40% | 2.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 8.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.10% |
| Tax rate | 1.50% | 4.40% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 8.6% |
| Selected WACC | 7.5% | |