D.UN.TO
Dream Office Real Estate Investment Trust
Price:  
16.40 
CAD
Volume:  
415.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

D.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Dream Office Real Estate Investment Trust (D.UN.TO) is 9.2%.

The Cost of Equity of Dream Office Real Estate Investment Trust (D.UN.TO) is 7.30%.
The Cost of Debt of Dream Office Real Estate Investment Trust (D.UN.TO) is 9.65%.

Range Selected
Cost of equity 6.10% - 8.50% 7.30%
Tax rate 0.50% - 0.90% 0.70%
Cost of debt 4.40% - 14.90% 9.65%
WACC 4.6% - 13.7% 9.2%
WACC

D.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.58 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.50%
Tax rate 0.50% 0.90%
Debt/Equity ratio 4.89 4.89
Cost of debt 4.40% 14.90%
After-tax WACC 4.6% 13.7%
Selected WACC 9.2%

D.UN.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for D.UN.TO:

cost_of_equity (7.30%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.58) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.