The WACC of Essential Properties Realty Trust Inc (EPRT) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.10% | 6.95% |
| Tax rate | 0.30% - 0.40% | 0.35% |
| Cost of debt | 4.00% - 5.60% | 4.80% |
| WACC | 5.3% - 7.4% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.42 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.10% |
| Tax rate | 0.30% | 0.40% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.00% | 5.60% |
| After-tax WACC | 5.3% | 7.4% |
| Selected WACC | 6.4% | |