The WACC of UK Commercial Property REIT Ltd (UKCM.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.10% | 8.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 6.7% - 9.0% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 6.7% | 9.0% |
| Selected WACC | 7.9% | |