DOC
Physicians Realty Trust
Price:  
21.27 
USD
Volume:  
3,306,243.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOC WACC - Weighted Average Cost of Capital

The WACC of Physicians Realty Trust (DOC) is 6.2%.

The Cost of Equity of Physicians Realty Trust (DOC) is 6.90%.
The Cost of Debt of Physicians Realty Trust (DOC) is 4.80%.

Range Selected
Cost of equity 5.70% - 8.10% 6.90%
Tax rate 2.90% - 3.10% 3.00%
Cost of debt 4.00% - 5.60% 4.80%
WACC 5.2% - 7.2% 6.2%
WACC

DOC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.41 0.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.10%
Tax rate 2.90% 3.10%
Debt/Equity ratio 0.46 0.46
Cost of debt 4.00% 5.60%
After-tax WACC 5.2% 7.2%
Selected WACC 6.2%