The WACC of Schroder Real Estate Investment Trust Ltd (SREI.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.30% | 9.05% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 5.9% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.64 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.30% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.74 | 0.74 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 5.9% | 8.1% |
| Selected WACC | 7.0% | |