UTG.L
Unite Group PLC
Price:  
827.50 
GBP
Volume:  
1,458,031.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UTG.L WACC - Weighted Average Cost of Capital

The WACC of Unite Group PLC (UTG.L) is 7.7%.

The Cost of Equity of Unite Group PLC (UTG.L) is 8.55%.
The Cost of Debt of Unite Group PLC (UTG.L) is 4.60%.

Range Selected
Cost of equity 7.60% - 9.50% 8.55%
Tax rate 0.80% - 1.30% 1.05%
Cost of debt 4.00% - 5.20% 4.60%
WACC 6.8% - 8.5% 7.7%
WACC

UTG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.6 0.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 9.50%
Tax rate 0.80% 1.30%
Debt/Equity ratio 0.28 0.28
Cost of debt 4.00% 5.20%
After-tax WACC 6.8% 8.5%
Selected WACC 7.7%