The WACC of CTO Realty Growth Inc (CTO) is 9.4%.
| 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% |
| 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% | |