D.UN.TO
Dream Office Real Estate Investment Trust
Price:  
8.27 
CAD
Volume:  
404,830.00
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 9.6%.

The Cost of Equity of Dream Office Real Estate Investment Trust (D.UN.TO) is 12.40%.
The Cost of Debt of Dream Office Real Estate Investment Trust (D.UN.TO) is 8.60%.

Range Selected
Cost of equity 9.80% - 15.00% 12.40%
Tax rate 0.30% - 0.50% 0.40%
Cost of debt 4.20% - 13.00% 8.60%
WACC 5.7% - 13.5% 9.6%
WACC

D.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.22 1.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 15.00%
Tax rate 0.30% 0.50%
Debt/Equity ratio 2.76 2.76
Cost of debt 4.20% 13.00%
After-tax WACC 5.7% 13.5%
Selected WACC 9.6%