BEI.UN.TO
Boardwalk Real Estate Investment Trust
Price:  
66.20 
CAD
Volume:  
20,895.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BEI.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Boardwalk Real Estate Investment Trust (BEI.UN.TO) is 6.5%.

The Cost of Equity of Boardwalk Real Estate Investment Trust (BEI.UN.TO) is 8.35%.
The Cost of Debt of Boardwalk Real Estate Investment Trust (BEI.UN.TO) is 4.70%.

Range Selected
Cost of equity 7.00% - 9.70% 8.35%
Tax rate -% - -% -%
Cost of debt 4.00% - 5.40% 4.70%
WACC 5.5% - 7.5% 6.5%
WACC

BEI.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.75 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.70%
Tax rate -% -%
Debt/Equity ratio 1.03 1.03
Cost of debt 4.00% 5.40%
After-tax WACC 5.5% 7.5%
Selected WACC 6.5%

BEI.UN.TO's CAPM model and how its cost of Equity is calculated

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 BEI.UN.TO:

cost_of_equity (8.35%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.75) + 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.