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