Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
As of today (2026-07-14), UOA Real Estate Investment Trust's weighted average cost of capital is 4.45%%. UOA Real Estate Investment Trust's ROIC % is 2.81% (calculated using TTM income statement data).
UOA Real Estate Investment Trust earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
UOA Real Estate Investment Trust (XKLS:5110) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, UOA Real Estate Investment Trust's weighted average cost of capital is 4.45%%. UOA Real Estate Investment Trust's ROIC % is 2.81% (calculated using TTM income statement data).
UOA Real Estate Investment Trust earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Related Terms
UOA Real Estate Investment Trust WACC % Historical Data
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the REIT - Diversified subindustry, UOA Real Estate Investment Trust's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
UOA Real Estate Investment Trust WACC % vs REITs Industry
For the REITs industry and Real Estate sector, UOA Real Estate Investment Trust's WACC % distribution charts can be found below:
* The bar in red indicates where UOA Real Estate Investment Trust's WACC % falls into.
UOA Real Estate Investment Trust WACC % Calculation
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, UOA Real Estate Investment Trust's market capitalization (E) is RM550.613 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, UOA Real Estate Investment Trust's latest one-year quarterly average Book Value of Debt (D) is RM722.28 Mil.
a) weight of equity = E / (E + D) = 550.613 / (550.613 + 722.28) = 0.4326
b) weight of debt = D / (E + D) = 722.28 / (550.613 + 722.28) = 0.5674
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.598%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. UOA Real Estate Investment Trust's beta is 0.2161.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.598% + 0.2161 * 6% = 5.8946%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, UOA Real Estate Investment Trust's interest expense (positive number) was RM24.136 Mil. Its total Book Value of Debt (D) is RM722.28 Mil.
Cost of Debt = 24.136 / 722.28 = 3.3416%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = -0.618 / 51.557 = -1.2%, which is less than 0%. Therefore it's set to 0%.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
UOA Real Estate Investment Trust (XKLS:5110) has a WACC % of 4.45% as of Jul. 14, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on UOA Real Estate Investment Trust and its competitors. This is 15% above median its historical median of 3.87. Over the past decade, UOA Real Estate Investment Trust's WACC % has ranged from 1.20 to 4.90. According to the industry distribution chart, UOA Real Estate Investment Trust ranks #177 out of 969 companies in the REITs industry, placing it in the top 18.3%.
Is UOA Real Estate Investment Trust's WACC % too high?
UOA Real Estate Investment Trust's current WACC % of 4.45% is 15% above median its 10-year median of 3.87. Over the past 10 years, this metric has ranged from a low of 1.20 to a high of 4.90. The REITs industry median WACC % is 6.64. UOA Real Estate Investment Trust's value of 4.45% is 33% below this industry median. Based on the distribution chart, UOA Real Estate Investment Trust ranks #177 out of 969 companies in the REITs industry, which is in the top quartile — a strong position relative to peers. Overall, UOA Real Estate Investment Trust has a GF Score™ of 74/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does UOA Real Estate Investment Trust's WACC % compare to VICI and WPC?
According to the REITs industry distribution chart, UOA Real Estate Investment Trust ranks #177 out of 969 companies for WACC %. This places UOA Real Estate Investment Trust in the top 18% of its industry — outperforming the majority of peers. The industry median WACC % is 6.64. UOA Real Estate Investment Trust's value of 4.45% is 33% below this benchmark. Historically, UOA Real Estate Investment Trust's own WACC % has ranged from 1.20 to 4.90 over the past decade. While the company's 10-year median is 3.87 vs. the industry median of 6.64, UOA Real Estate Investment Trust has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a REITs company?
The median WACC % among REITs companies is 6.64, based on 969 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. UOA Real Estate Investment Trust's current WACC % of 4.45% is 33% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on UOA Real Estate Investment Trust and its competitors. For the REITs industry, the median WACC % is 6.64 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. UOA Real Estate Investment Trust's current WACC % is 4.45%, which is 15% above median its own 10-year median of 3.87. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is UOA Real Estate Investment Trust stock overvalued right now?
Based on GuruFocus' analysis, UOA Real Estate Investment Trust (XKLS:5110) is currently considered Modestly Undervalued. The stock's GF Value™ is RM1.11, compared to a current price of RM0.82 — trading 26.6% below its estimated fair value. The current WACC % is 4.45%, which is 15% above median its 10-year median of 3.87 and 33% below the REITs industry median of 6.64. UOA Real Estate Investment Trust's overall GF Score™ is 74/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For UOA Real Estate Investment Trust (XKLS:5110), the current WACC % is 4.45% as of Jul. 14, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is UOA Real Estate Investment Trust (XKLS:5110) Overvalued in 2026?
Based on GuruFocus' analysis, UOA Real Estate Investment Trust stock appears to be undervalued.
The current stock price of RM0.82 is trading 26.6% below its estimated GF Value™ of RM1.11.
GuruFocus considers UOA Real Estate Investment Trust to be Modestly Undervalued.
Key valuation signals for XKLS:5110:
WACC %: 4.45% (15% above median its 10-year median of 3.87)
GF Value™: RM1.11 vs. price of RM0.82 (26.6% below fair value)
Industry Position: 33% below the REITs median (#177 of 969)
No single metric tells the full story. See the XKLS:5110 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
UOA Real Estate Investment Trust Business Description
UOA Real Estate Investment Trust is a real estate investment trust. The principal activity of company is to invest in a diversified portfolio of real estate and real estate-related assets used, or predominantly used, for commercial purposes. Geographically, it is presently focused in Kuala Lumpur, where all existing assets in the portfolio are located.
74GF Score
Get the complete analysis for XKLS:5110
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XKLS:5110 has been successfully added to your 
