The WACC of Brandywine Realty Trust (BDN) is 11.6%.
| Range | Selected | |
| Cost of equity | 5.80% - 9.50% | 7.65% |
| Tax rate | -% - -% | -% |
| Cost of debt | 5.10% - 20.90% | 13.00% |
| WACC | 5.2% - 18.0% | 11.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.42 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 9.50% |
| Tax rate | -% | -% |
| Debt/Equity ratio | 3.05 | 3.05 |
| Cost of debt | 5.10% | 20.90% |
| After-tax WACC | 5.2% | 18.0% |
| Selected WACC | 11.6% | |
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 BDN:
cost_of_equity (7.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.42) + 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.