The WACC of Clipper Realty Inc (CLPR) is 10.3%.
| Range | Selected | |
| Cost of equity | 7.30% - 18.20% | 12.75% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.00% - 23.90% | 13.95% |
| WACC | 3.2% - 17.5% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.75 | 2.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 18.20% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 17.16 | 17.16 |
| Cost of debt | 4.00% | 23.90% |
| After-tax WACC | 3.2% | 17.5% |
| Selected WACC | 10.3% | |