CUBE
CubeSmart
Price:  
46.87 
USD
Volume:  
1,040,363.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CubeSmart WACC - Weighted Average Cost of Capital

The WACC of CubeSmart (CUBE) is 6.7%.

The Cost of Equity of CubeSmart (CUBE) is 7.65%.
The Cost of Debt of CubeSmart (CUBE) is 4.55%.

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%
WACC

CubeSmart WACC calculation

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%