The WACC of CubeSmart (CUBE) is 6.7%.
Range | Selected | |
Cost of equity | 6.50% - 8.80% | 7.65% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 4.00% - 5.10% | 4.55% |
WACC | 5.7% - 7.7% | 6.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.57 | 0.71 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.50% | 8.80% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 0.28 | 0.28 |
Cost of debt | 4.00% | 5.10% |
After-tax WACC | 5.7% | 7.7% |
Selected WACC | 6.7% | |