The WACC of Brandywine Realty Trust (BDN) is 8.4%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.80% | 8.25% |
| Tax rate | -% - -% | -% |
| Cost of debt | 4.40% - 12.40% | 8.40% |
| WACC | 5.1% - 11.6% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.61 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.80% |
| Tax rate | -% | -% |
| Debt/Equity ratio | 2.2 | 2.2 |
| Cost of debt | 4.40% | 12.40% |
| After-tax WACC | 5.1% | 11.6% |
| Selected WACC | 8.4% | |