BDN
Brandywine Realty Trust
Price:  
3.78 
USD
Volume:  
3,019,048.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BDN WACC - Weighted Average Cost of Capital

The WACC of Brandywine Realty Trust (BDN) is 11.8%.

The Cost of Equity of Brandywine Realty Trust (BDN) is 7.80%.
The Cost of Debt of Brandywine Realty Trust (BDN) is 13.00%.

Range Selected
Cost of equity 5.80% - 9.80% 7.80%
Tax rate -% - -% -%
Cost of debt 5.10% - 20.90% 13.00%
WACC 5.2% - 18.3% 11.8%
WACC

BDN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.42 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 9.80%
Tax rate -% -%
Debt/Equity ratio 3.38 3.38
Cost of debt 5.10% 20.90%
After-tax WACC 5.2% 18.3%
Selected WACC 11.8%