The WACC of Douglas Emmett Inc (DEI) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.80% - 11.10% | 8.95% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.00% - 15.60% | 9.80% |
| WACC | 4.2% - 11.3% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.64 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 11.10% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 2.1 | 2.1 |
| Cost of debt | 4.00% | 15.60% |
| After-tax WACC | 4.2% | 11.3% |
| Selected WACC | 7.8% | |