ADC
Agree Realty Corp
Price:  
74.00 
USD
Volume:  
505,003.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADC WACC - Weighted Average Cost of Capital

The WACC of Agree Realty Corp (ADC) is 6.6%.

The Cost of Equity of Agree Realty Corp (ADC) is 6.90%.
The Cost of Debt of Agree Realty Corp (ADC) is 5.60%.

Range Selected
Cost of equity 5.80% - 8.00% 6.90%
Tax rate 1.50% - 1.80% 1.65%
Cost of debt 4.20% - 7.00% 5.60%
WACC 5.4% - 7.7% 6.6%
WACC

ADC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.43 0.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 8.00%
Tax rate 1.50% 1.80%
Debt/Equity ratio 0.31 0.31
Cost of debt 4.20% 7.00%
After-tax WACC 5.4% 7.7%
Selected WACC 6.6%