The WACC of Trafalgar Property Group PLC (TRAF.L) is 5.4%.
| Range | Selected | |
| Cost of equity | 21.50% - 34.30% | 27.90% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 5.8% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.93 | 4.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 21.50% | 34.30% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 16.18 | 16.18 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 5.8% |
| Selected WACC | 5.4% | |