The WACC of Diversified Healthcare Trust (DHC) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.90% - 11.90% | 9.40% |
| Tax rate | 0.70% - 0.90% | 0.80% |
| Cost of debt | 6.00% - 7.00% | 6.50% |
| WACC | 6.1% - 7.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.65 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 11.90% |
| Tax rate | 0.70% | 0.90% |
| Debt/Equity ratio | 4.78 | 4.78 |
| Cost of debt | 6.00% | 7.00% |
| After-tax WACC | 6.1% | 7.8% |
| Selected WACC | 7.0% | |