The WACC of CoreSite Realty Corp (COR) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.60% | 7.45% |
| Tax rate | 24.00% - 26.70% | 25.35% |
| Cost of debt | 4.40% - 4.60% | 4.50% |
| WACC | 6.0% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.53 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.60% |
| Tax rate | 24.00% | 26.70% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.40% | 4.60% |
| After-tax WACC | 6.0% | 8.1% |
| Selected WACC | 7.1% | |