The WACC of Dream Office Real Estate Investment Trust (D.UN.TO) is 9.3%.
| Range | Selected | |
| Cost of equity | 10.40% - 15.60% | 13.00% |
| Tax rate | 0.30% - 0.50% | 0.40% |
| Cost of debt | 4.30% - 12.70% | 8.50% |
| WACC | 5.4% - 13.2% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.4 | 1.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 15.60% |
| Tax rate | 0.30% | 0.50% |
| Debt/Equity ratio | 4.52 | 4.52 |
| Cost of debt | 4.30% | 12.70% |
| After-tax WACC | 5.4% | 13.2% |
| Selected WACC | 9.3% | |