eValuation Data

Real Estate

WACC over the last 12 months

Real Estate Dec 2024 Jan 2025 Feb 2025 Mar 2025 Apr 2025 May 2025 Jun 2025 Jul 2025 Aug 2025 Sep 2025 Oct 2025 Nov 2025 WACC bandwidth WACC average 6,5% 6,5% 6,6% 6,4% 6,4% 6,4% 6,4% 6,5% 6,6% 6,6% 6,5% 6,5%

WACC summary

Real Estate, November 2025 Beta 0,9 Market risk premium 4,1% – 5,6% Cost of equity 7,3% – 8,7% Cost of debt 3,3% Risk free rate 3,40% Credit Spread 0,9% Tax Shield 1,0% Risk free rate 3,40% Cost of equity Cost of debt 6,0% – 6,9% WACC 67,7% Equity ratio 32,3% Debt ratio

Trading multiples over the last 12 quarters

Real Estate Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 0x 5x 10x 15x 20x 25x 30x EBIT multiple EBITDA multiple

Trendradar

Figure of the month 7.6% – WACC in transport & logistics sector decreases to 7.6%!

Viktoria Gass

Questions?

Viktoria Gass

Partner, Austria
Vienna Office
Tel: +43 1 501 88-2860