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