The WACC of Dream Office Real Estate Investment Trust (D.UN.TO) is 9.7%.
| 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% |
| 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% | |