The WACC of Sirius Real Estate Ltd (SRE.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 7.60% - 9.60% | 8.60% |
| Tax rate | 9.30% - 10.50% | 9.90% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 6.1% - 7.7% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 9.60% |
| Tax rate | 9.30% | 10.50% |
| Debt/Equity ratio | 0.62 | 0.62 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 6.1% | 7.7% |
| Selected WACC | 6.9% | |