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% | |