The WACC of Starwood European Real Estate Finance Ltd (SWEF.L) is 64.4%.
| Range | Selected | |
| Cost of equity | 12.40% - 15.90% | 14.15% |
| Tax rate | 0.30% - 0.40% | 0.35% |
| Cost of debt | 15.80% - 214.60% | 115.20% |
| WACC | 14.1% - 114.8% | 64.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.41 | 1.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.40% | 15.90% |
| Tax rate | 0.30% | 0.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 15.80% | 214.60% |
| After-tax WACC | 14.1% | 114.8% |
| Selected WACC | 64.4% | |