AP.UN.TO
Allied Properties Real Estate Investment Trust
Price:  
15.40 
CAD
Volume:  
292,342.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AP.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Allied Properties Real Estate Investment Trust (AP.UN.TO) is 6.7%.

The Cost of Equity of Allied Properties Real Estate Investment Trust (AP.UN.TO) is 10.80%.
The Cost of Debt of Allied Properties Real Estate Investment Trust (AP.UN.TO) is 6.40%.

Range Selected
Cost of equity 9.20% - 12.40% 10.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.40% - 8.40% 6.40%
WACC 5.2% - 8.2% 6.7%
WACC

AP.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.18 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 12.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 2.05 2.05
Cost of debt 4.40% 8.40%
After-tax WACC 5.2% 8.2%
Selected WACC 6.7%

AP.UN.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for AP.UN.TO:

cost_of_equity (10.80%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.18) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.