D.UN.TO
Dream Office Real Estate Investment Trust
Price:  
19.81 
CAD
Volume:  
56,351.00
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 9.2%.

The Cost of Equity of Dream Office Real Estate Investment Trust (D.UN.TO) is 12.50%.
The Cost of Debt of Dream Office Real Estate Investment Trust (D.UN.TO) is 8.50%.

Range Selected
Cost of equity 9.80% - 15.20% 12.50%
Tax rate 0.30% - 0.50% 0.40%
Cost of debt 4.30% - 12.70% 8.50%
WACC 5.3% - 13.1% 9.2%
WACC

D.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.29 1.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 15.20%
Tax rate 0.30% 0.50%
Debt/Equity ratio 4.32 4.32
Cost of debt 4.30% 12.70%
After-tax WACC 5.3% 13.1%
Selected WACC 9.2%