The WACC of Trafalgar Property Group PLC (TRAF.L) is 5.5%.
| Range | Selected | |
| Cost of equity | 19.10% - 36.40% | 27.75% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 6.0% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.52 | 4.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.10% | 36.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 15.85 | 15.85 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 6.0% |
| Selected WACC | 5.5% | |