The WACC of Dream Office Real Estate Investment Trust (D.UN.TO) is 9.5%.
| Range | Selected | |
| Cost of equity | 10.70% - 15.00% | 12.85% |
| Tax rate | 0.30% - 0.50% | 0.40% |
| Cost of debt | 4.20% - 13.00% | 8.60% |
| WACC | 5.7% - 13.4% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.3 | 1.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 15.00% |
| Tax rate | 0.30% | 0.50% |
| Debt/Equity ratio | 3.33 | 3.33 |
| Cost of debt | 4.20% | 13.00% |
| After-tax WACC | 5.7% | 13.4% |
| Selected WACC | 9.5% | |