D.UN.TO
Dream Office Real Estate Investment Trust
Price:  
18.72 
CAD
Volume:  
7,321.00
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 9.7%.

The Cost of Equity of Dream Office Real Estate Investment Trust (D.UN.TO) is 10.35%.
The Cost of Debt of Dream Office Real Estate Investment Trust (D.UN.TO) is 9.60%.

Range Selected
Cost of equity 8.70% - 12.00% 10.35%
Tax rate 0.30% - 0.50% 0.40%
Cost of debt 4.30% - 14.90% 9.60%
WACC 5.1% - 14.3% 9.7%
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 1.08 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 12.00%
Tax rate 0.30% 0.50%
Debt/Equity ratio 4.31 4.31
Cost of debt 4.30% 14.90%
After-tax WACC 5.1% 14.3%
Selected WACC 9.7%