BRSP
Brightspire Capital Inc
Price:  
4.50 
USD
Volume:  
691,722.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRSP WACC - Weighted Average Cost of Capital

The WACC of Brightspire Capital Inc (BRSP) is 11.2%.

The Cost of Equity of Brightspire Capital Inc (BRSP) is 8.10%.
The Cost of Debt of Brightspire Capital Inc (BRSP) is 12.65%.

Range Selected
Cost of equity 6.90% - 9.30% 8.10%
Tax rate 4.10% - 5.50% 4.80%
Cost of debt 4.40% - 20.90% 12.65%
WACC 4.7% - 17.8% 11.2%
WACC

BRSP WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.66 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.30%
Tax rate 4.10% 5.50%
Debt/Equity ratio 4.43 4.43
Cost of debt 4.40% 20.90%
After-tax WACC 4.7% 17.8%
Selected WACC 11.2%