AX.UN.TO
Artis Real Estate Investment Trust
Price:  
6.48 
CAD
Volume:  
172,101.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

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

The WACC of Artis Real Estate Investment Trust (AX.UN.TO) is 9.2%.

The Cost of Equity of Artis Real Estate Investment Trust (AX.UN.TO) is 11.90%.
The Cost of Debt of Artis Real Estate Investment Trust (AX.UN.TO) is 8.35%.

Range Selected
Cost of equity 9.90% - 13.90% 11.90%
Tax rate 1.60% - 2.30% 1.95%
Cost of debt 4.00% - 12.70% 8.35%
WACC 5.6% - 12.8% 9.2%
WACC

AX.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.3 1.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 13.90%
Tax rate 1.60% 2.30%
Debt/Equity ratio 2.75 2.75
Cost of debt 4.00% 12.70%
After-tax WACC 5.6% 12.8%
Selected WACC 9.2%