CXP
Columbia Property Trust Inc
Price:  
19.28 
USD
Volume:  
3,813,050.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CXP WACC - Weighted Average Cost of Capital

The WACC of Columbia Property Trust Inc (CXP) is 6.6%.

The Cost of Equity of Columbia Property Trust Inc (CXP) is 7.55%.
The Cost of Debt of Columbia Property Trust Inc (CXP) is 5.00%.

Range Selected
Cost of equity 6.40% - 8.70% 7.55%
Tax rate 1.20% - 2.20% 1.70%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 7.3% 6.6%
WACC

CXP WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 4.2% 5.2%
Adjusted beta 0.77 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.70%
Tax rate 1.20% 2.20%
Debt/Equity ratio 0.57 0.57
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 7.3%
Selected WACC 6.6%