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% | |