The WACC of Dream Office Real Estate Investment Trust (D.UN.TO) is 8.7%.
| Range | Selected | |
| Cost of equity | 9.20% - 15.20% | 12.20% |
| Tax rate | 0.30% - 0.50% | 0.40% |
| Cost of debt | 4.30% - 11.70% | 8.00% |
| WACC | 5.2% - 12.3% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.18 | 1.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 15.20% |
| Tax rate | 0.30% | 0.50% |
| Debt/Equity ratio | 4.33 | 4.33 |
| Cost of debt | 4.30% | 11.70% |
| After-tax WACC | 5.2% | 12.3% |
| Selected WACC | 8.7% | |