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