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 8.3%.

The Cost of Equity of Duke Realty Corp (DRE) is 8.95%.
The Cost of Debt of Duke Realty Corp (DRE) is 5.05%.

Range Selected
Cost of equity 7.80% - 10.10% 8.95%
Tax rate 1.90% - 2.00% 1.95%
Cost of debt 4.00% - 6.10% 5.05%
WACC 7.1% - 9.4% 8.3%
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 0.85 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.10%
Tax rate 1.90% 2.00%
Debt/Equity ratio 0.2 0.2
Cost of debt 4.00% 6.10%
After-tax WACC 7.1% 9.4%
Selected WACC 8.3%