The WACC of Dream Office Real Estate Investment Trust (D.UN.TO) is 8.7%.
Range | Selected | |
Cost of equity | 9.10% - 15.00% | 12.05% |
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 | 1.16 | 1.79 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.10% | 15.00% |
Tax rate | 0.30% | 0.50% |
Debt/Equity ratio | 4.23 | 4.23 |
Cost of debt | 4.30% | 11.70% |
After-tax WACC | 5.2% | 12.3% |
Selected WACC | 8.7% | |