CRT.UN.TO WACC - Weighted Average Cost of Capital

The WACC of CT Real Estate Investment Trust (CRT.UN.TO) is 5.9%.

The Cost of Equity of CT Real Estate Investment Trust (CRT.UN.TO) is 10.35%.

The Cost of Debt of CT Real Estate Investment Trust (CRT.UN.TO) is 4.70%.

	Range	Selected
Cost of equity	8.70% - 12.00%	10.35%
Tax rate	25.90% - 26.50%	26.20%
Cost of debt	4.00% - 5.40%	4.70%
WACC	5.0% - 6.8%	5.9%

WACC

CRT.UN.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.09	1.29

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.70%	12.00%

Tax rate	25.90%	26.50%
Debt/Equity ratio	1.83	1.83
Cost of debt	4.00%	5.40%

After-tax WACC	5.0%	6.8%


Selected WACC	5.9%

CRT.UN.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for CRT.UN.TO:

cost_of_equity (10.35%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.09) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.