The WACC of CTO Realty Growth Inc (CTO) is 7.6%.
| Range | Selected | |
| Cost of equity | 5.70% - 9.20% | 7.45% |
| Tax rate | 17.10% - 22.40% | 19.75% |
| Cost of debt | 4.00% - 15.60% | 9.80% |
| WACC | 4.7% - 10.5% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.41 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 9.20% |
| Tax rate | 17.10% | 22.40% |
| Debt/Equity ratio | 0.81 | 0.81 |
| Cost of debt | 4.00% | 15.60% |
| After-tax WACC | 4.7% | 10.5% |
| Selected WACC | 7.6% | |