BXP
Boston Properties Inc
Price:  
79.93 
USD
Volume:  
654,253.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BXP WACC - Weighted Average Cost of Capital

The WACC of Boston Properties Inc (BXP) is 7.0%.

The Cost of Equity of Boston Properties Inc (BXP) is 9.80%.
The Cost of Debt of Boston Properties Inc (BXP) is 6.55%.

Range Selected
Cost of equity 8.60% - 11.00% 9.80%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 9.10% 6.55%
WACC 5.4% - 8.6% 7.0%
WACC

BXP WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.02 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.00%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1.29 1.29
Cost of debt 4.00% 9.10%
After-tax WACC 5.4% 8.6%
Selected WACC 7.0%