The WACC of Blackstone Mortgage Trust Inc (BXMT) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.10% | 7.80% |
| Tax rate | 0.20% - 0.60% | 0.40% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 7.3% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.57 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.10% |
| Tax rate | 0.20% | 0.60% |
| Debt/Equity ratio | 5.78 | 5.78 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.4% | 7.3% |
| Selected WACC | 5.8% | |