GOP Properties SocimiXMAD:YGOP 61 WACC % is 3.83% as of Jun. 28, 2026, which is 7% above its 10-year median of 3.58. GuruFocus rates XMAD:YGOP with a GF Score™ of 61/100 and a GF Value™ of €17.09 (Fairly Valued). The stock has 5 warning signs investors should review. Among 973 REITs companies, GOP Properties Socimi ranks better than 83.56% on this metric.
As of today (2026-06-28), GOP Properties Socimi's weighted average cost of capital is 3.83%%. GOP Properties Socimi's ROIC % is 3.72% (calculated using TTM income statement data).
GOP Properties Socimi 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.
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, GOP Properties Socimi's weighted average cost of capital is 3.83%%. GOP Properties Socimi's ROIC % is 3.72% (calculated using TTM income statement data).
GOP Properties Socimi 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 semi-annual 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 semi-annual average debt to get the simplified cost of debt.
* 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, GOP Properties Socimi'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.
GOP Properties Socimi WACC % vs REITs Industry
For the REITs industry and Real Estate sector, GOP Properties Socimi's WACC % distribution charts can be found below:
* The bar in red indicates where GOP Properties Socimi's WACC % falls into.
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, GOP Properties Socimi's market capitalization (E) is €104.949 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 semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, GOP Properties Socimi's latest one-year semi-annual average Book Value of Debt (D) is €63.5283 Mil.
a) weight of equity = E / (E + D) = 104.949 / (104.949 + 63.5283) = 0.6229
b) weight of debt = D / (E + D) = 63.5283 / (104.949 + 63.5283) = 0.3771
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 3.4823%. 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. GOP Properties Socimi's beta is -0.0205.
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 = 3.4823% + -0.0205 * 6% = 3.3593%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
As of Dec. 2025, GOP Properties Socimi's interest expense (positive number) was €2.931 Mil. Its total Book Value of Debt (D) is €63.5283 Mil.
Cost of Debt = 2.931 / 63.5283 = 4.6137%.
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 = -0.019 / 10.223 = -0.19%, which is less than 0%. Therefore it's set to 0%.
GOP Properties Socimi's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.6229
*
3.3593%
+
0.3771
*
4.6137%
*
(1 - 0%)
=
3.83%
* 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.
GOP Properties Socimi (XMAD:YGOP) has a WACC % of 3.83% as of Jun. 28, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on GOP Properties Socimi and its competitors. This is near median its historical median of 3.58. Over the past decade, GOP Properties Socimi's WACC % has ranged from 0.55 to 5.98. According to the industry distribution chart, GOP Properties Socimi ranks #160 out of 973 companies in the REITs industry, placing it in the top 16.4%.
Is GOP Properties Socimi's WACC % too high?
GOP Properties Socimi's current WACC % of 3.83% is near median its 10-year median of 3.58. Over the past 10 years, this metric has ranged from a low of 0.55 to a high of 5.98. The REITs industry median WACC % is 6.56. GOP Properties Socimi's value of 3.83% is 41.6% below this industry median. Based on the distribution chart, GOP Properties Socimi ranks #160 out of 973 companies in the REITs industry, which is in the top quartile — a strong position relative to peers. Overall, GOP Properties Socimi has a GF Score™ of 61/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does GOP Properties Socimi's WACC % compare to VICI and WPC?
According to the REITs industry distribution chart, GOP Properties Socimi ranks #160 out of 973 companies for WACC %. This places GOP Properties Socimi in the top 16% of its industry — outperforming the majority of peers. The industry median WACC % is 6.56. GOP Properties Socimi's value of 3.83% is 41.6% below this benchmark. Historically, GOP Properties Socimi's own WACC % has ranged from 0.55 to 5.98 over the past decade. While the company's 10-year median is 3.58 vs. the industry median of 6.56, GOP Properties Socimi 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 6.56, based on 973 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. GOP Properties Socimi's current WACC % of 3.83% is 41.6% 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 GOP Properties Socimi and its competitors. For the REITs industry, the median WACC % is 6.56 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. GOP Properties Socimi's current WACC % is 3.83%, which is near median its own 10-year median of 3.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is GOP Properties Socimi stock overvalued right now?
Based on GuruFocus' analysis, GOP Properties Socimi (XMAD:YGOP) is currently considered Fairly Valued. The stock's GF Value™ is €17.09, compared to a current price of €17.40 — trading 1.8% above its estimated fair value. The current WACC % is 3.83%, which is near median its 10-year median of 3.58 and 41.6% below the REITs industry median of 6.56. GOP Properties Socimi's overall GF Score™ is 61/100 with 5 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 GOP Properties Socimi (XMAD:YGOP), the current WACC % is 3.83% as of Jun. 28, 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 GOP Properties Socimi (XMAD:YGOP) Overvalued in 2026?
Based on GuruFocus' analysis, GOP Properties Socimi stock appears to be overvalued.
The current stock price of €17.40 is trading 1.8% above its estimated GF Value™ of €17.09.
GuruFocus considers GOP Properties Socimi to be Fairly Valued.
Key valuation signals for XMAD:YGOP:
WACC %: 3.83% (near median its 10-year median of 3.58)
GF Value™: €17.09 vs. price of €17.40 (1.8% above fair value)
Industry Position: 41.6% below the REITs median (#160 of 973)
No single metric tells the full story. See the XMAD:YGOP stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
GOP Properties Socimi SA is a Real Estate Investment Trust. The purpose of the company is to manage and operate a diversified portfolio of assets. Its assets are located mainly in Madrid. The main strategy of the company is aimed at generating recurring income for the shareholder and the creation of value in the assets of its present and future portfolio.
61GF Score
Get the complete analysis for XMAD:YGOP
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
XMAD:YGOP has been successfully added to your 
