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