AHT
Ashford Hospitality Trust Inc
Price:  
5.92 
USD
Volume:  
29,598.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AHT WACC - Weighted Average Cost of Capital

The WACC of Ashford Hospitality Trust Inc (AHT) is 16.2%.

The Cost of Equity of Ashford Hospitality Trust Inc (AHT) is 150.40%.
The Cost of Debt of Ashford Hospitality Trust Inc (AHT) is 14.85%.

Range Selected
Cost of equity 117.70% - 183.10% 150.40%
Tax rate 1.10% - 1.80% 1.45%
Cost of debt 5.80% - 23.90% 14.85%
WACC 7.1% - 25.3% 16.2%
WACC

AHT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 24.75 31.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 117.70% 183.10%
Tax rate 1.10% 1.80%
Debt/Equity ratio 83.05 83.05
Cost of debt 5.80% 23.90%
After-tax WACC 7.1% 25.3%
Selected WACC 16.2%