WSP.L
Wynnstay Properties PLC
Price:  
705.00 
GBP
Volume:  
4.00
United Kingdom | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WSP.L WACC - Weighted Average Cost of Capital

The WACC of Wynnstay Properties PLC (WSP.L) is 5.7%.

The Cost of Equity of Wynnstay Properties PLC (WSP.L) is 7.00%.
The Cost of Debt of Wynnstay Properties PLC (WSP.L) is 4.85%.

Range Selected
Cost of equity 6.10% - 7.90% 7.00%
Tax rate 19.20% - 22.10% 20.65%
Cost of debt 4.00% - 5.70% 4.85%
WACC 5.0% - 6.5% 5.7%
WACC

WSP.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.36 0.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 7.90%
Tax rate 19.20% 22.10%
Debt/Equity ratio 0.68 0.68
Cost of debt 4.00% 5.70%
After-tax WACC 5.0% 6.5%
Selected WACC 5.7%