WHR.L
Warehouse REIT PLC
Price:  
80.30 
GBP
Volume:  
1,402,964.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WHR.L WACC - Weighted Average Cost of Capital

The WACC of Warehouse REIT PLC (WHR.L) is 8.7%.

The Cost of Equity of Warehouse REIT PLC (WHR.L) is 10.45%.
The Cost of Debt of Warehouse REIT PLC (WHR.L) is 8.25%.

Range Selected
Cost of equity 9.10% - 11.80% 10.45%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 12.50% 8.25%
WACC 6.4% - 11.1% 8.7%
WACC

WHR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.86 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 11.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.85 0.85
Cost of debt 4.00% 12.50%
After-tax WACC 6.4% 11.1%
Selected WACC 8.7%