BNL
Broadstone Net Lease Inc
Price:  
17.03 
USD
Volume:  
763,568.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BNL WACC - Weighted Average Cost of Capital

The WACC of Broadstone Net Lease Inc (BNL) is 6.9%.

The Cost of Equity of Broadstone Net Lease Inc (BNL) is 8.10%.
The Cost of Debt of Broadstone Net Lease Inc (BNL) is 4.80%.

Range Selected
Cost of equity 6.90% - 9.30% 8.10%
Tax rate 1.30% - 1.50% 1.40%
Cost of debt 4.00% - 5.60% 4.80%
WACC 5.8% - 7.9% 6.9%
WACC

BNL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.67 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.30%
Tax rate 1.30% 1.50%
Debt/Equity ratio 0.59 0.59
Cost of debt 4.00% 5.60%
After-tax WACC 5.8% 7.9%
Selected WACC 6.9%