The WACC of Brookfield Property REIT Inc (BPYU) is 12.7%.
Range | Selected | |
Cost of equity | 23.30% - 35.80% | 29.55% |
Tax rate | 2.60% - 4.90% | 3.75% |
Cost of debt | 4.50% - 20.60% | 12.55% |
WACC | 5.2% - 20.3% | 12.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 4.2% | 5.2% |
Adjusted beta | 4.76 | 6.03 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 23.30% | 35.80% |
Tax rate | 2.60% | 4.90% |
Debt/Equity ratio | 22.8 | 22.8 |
Cost of debt | 4.50% | 20.60% |
After-tax WACC | 5.2% | 20.3% |
Selected WACC | 12.7% | |