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