CTO
CTO Realty Growth Inc
Price:  
18.14 
USD
Volume:  
195,819.00
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 9.4%.

The Cost of Equity of CTO Realty Growth Inc (CTO) is 7.50%.
The Cost of Debt of CTO Realty Growth Inc (CTO) is 13.95%.

Range Selected
Cost of equity 6.10% - 8.90% 7.50%
Tax rate 13.40% - 17.20% 15.30%
Cost of debt 4.00% - 23.90% 13.95%
WACC 4.9% - 13.9% 9.4%
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 0.48 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.90%
Tax rate 13.40% 17.20%
Debt/Equity ratio 0.87 0.87
Cost of debt 4.00% 23.90%
After-tax WACC 4.9% 13.9%
Selected WACC 9.4%