The WACC of Wynnstay Properties PLC (WSP.L) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.10% | 7.05% |
| Tax rate | 19.20% - 22.10% | 20.65% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 4.9% - 6.7% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.34 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.10% |
| Tax rate | 19.20% | 22.10% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 4.9% | 6.7% |
| Selected WACC | 5.8% | |