The WACC of City Office REIT Inc (CIO) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.70% | 8.50% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.10% - 20.90% | 12.50% |
| WACC | 4.0% - 13.9% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.74 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.70% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 3.17 | 3.17 |
| Cost of debt | 4.10% | 20.90% |
| After-tax WACC | 4.0% | 13.9% |
| Selected WACC | 9.0% | |