CIO
City Office REIT Inc
Price:  
5.76 
USD
Volume:  
212,600.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CIO WACC - Weighted Average Cost of Capital

The WACC of City Office REIT Inc (CIO) is 8.9%.

The Cost of Equity of City Office REIT Inc (CIO) is 8.25%.
The Cost of Debt of City Office REIT Inc (CIO) is 12.45%.

Range Selected
Cost of equity 7.10% - 9.40% 8.25%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 20.90% 12.45%
WACC 4.0% - 13.8% 8.9%
WACC

CIO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.69 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.40%
Tax rate 26.20% 27.00%
Debt/Equity ratio 2.94 2.94
Cost of debt 4.00% 20.90%
After-tax WACC 4.0% 13.8%
Selected WACC 8.9%