DRE
Duke Realty Corp
Price:  
48.20 
USD
Volume:  
41,645,200.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRE WACC - Weighted Average Cost of Capital

The WACC of Duke Realty Corp (DRE) is 7.9%.

The Cost of Equity of Duke Realty Corp (DRE) is 8.45%.
The Cost of Debt of Duke Realty Corp (DRE) is 5.05%.

Range Selected
Cost of equity 7.20% - 9.70% 8.45%
Tax rate 1.90% - 2.00% 1.95%
Cost of debt 4.00% - 6.10% 5.05%
WACC 6.6% - 9.1% 7.9%
WACC

DRE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.72 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.70%
Tax rate 1.90% 2.00%
Debt/Equity ratio 0.2 0.2
Cost of debt 4.00% 6.10%
After-tax WACC 6.6% 9.1%
Selected WACC 7.9%