SUPR.L
Supermarket Income REIT PLC
Price:  
69.40 
GBP
Volume:  
2,153,048.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SUPR.L WACC - Weighted Average Cost of Capital

The WACC of Supermarket Income REIT PLC (SUPR.L) is 6.7%.

The Cost of Equity of Supermarket Income REIT PLC (SUPR.L) is 8.15%.
The Cost of Debt of Supermarket Income REIT PLC (SUPR.L) is 5.85%.

Range Selected
Cost of equity 6.90% - 9.40% 8.15%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.60% - 7.10% 5.85%
WACC 5.5% - 7.8% 6.7%
WACC

SUPR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.49 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.79 0.79
Cost of debt 4.60% 7.10%
After-tax WACC 5.5% 7.8%
Selected WACC 6.7%