The WACC of European Residential REIT (ERE.UN.TO) is 6.6%.
| Range | Selected | |
| Cost of equity | 11.40% - 17.10% | 14.25% |
| Tax rate | 19.10% - 28.50% | 23.80% |
| Cost of debt | 5.00% - 9.60% | 7.30% |
| WACC | 5.0% - 8.2% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.43 | 1.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.40% | 17.10% |
| Tax rate | 19.10% | 28.50% |
| Debt/Equity ratio | 6.54 | 6.54 |
| Cost of debt | 5.00% | 9.60% |
| After-tax WACC | 5.0% | 8.2% |
| Selected WACC | 6.6% | |