DEA
Easterly Government Properties Inc
Price:  
11.67 
USD
Volume:  
444,495.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DEA WACC - Weighted Average Cost of Capital

The WACC of Easterly Government Properties Inc (DEA) is 7.3%.

The Cost of Equity of Easterly Government Properties Inc (DEA) is 8.40%.
The Cost of Debt of Easterly Government Properties Inc (DEA) is 8.65%.

Range Selected
Cost of equity 6.70% - 10.10% 8.40%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 13.30% 8.65%
WACC 4.7% - 9.9% 7.3%
WACC

DEA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.61 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 10.10%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1.08 1.08
Cost of debt 4.00% 13.30%
After-tax WACC 4.7% 9.9%
Selected WACC 7.3%