CTO
CTO Realty Growth Inc
Price:  
20.46 
USD
Volume:  
474,774.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTO WACC - Weighted Average Cost of Capital

The WACC of CTO Realty Growth Inc (CTO) is 7.6%.

The Cost of Equity of CTO Realty Growth Inc (CTO) is 7.45%.
The Cost of Debt of CTO Realty Growth Inc (CTO) is 9.80%.

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%
WACC

CTO WACC calculation

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%