The WACC of BMO Commercial Property Trust Ltd (BCPT.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.10% | 9.90% |
| Tax rate | 0.70% - 0.90% | 0.80% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 7.3% - 9.5% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.79 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.10% |
| Tax rate | 0.70% | 0.90% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 7.3% | 9.5% |
| Selected WACC | 8.4% | |