The WACC of Blackstone Mortgage Trust Inc (BXMT) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.00% | 7.75% |
| Tax rate | 0.80% - 1.20% | 1.00% |
| Cost of debt | 4.60% - 7.00% | 5.80% |
| WACC | 4.9% - 7.3% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.57 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.00% |
| Tax rate | 0.80% | 1.20% |
| Debt/Equity ratio | 4.45 | 4.45 |
| Cost of debt | 4.60% | 7.00% |
| After-tax WACC | 4.9% | 7.3% |
| Selected WACC | 6.1% | |