The WACC of First Industrial Realty Trust Inc (FR) is 7.3%.
Range | Selected | |
Cost of equity | 6.90% - 9.40% | 8.15% |
Tax rate | 1.60% - 2.20% | 1.90% |
Cost of debt | 4.00% - 5.10% | 4.55% |
WACC | 6.2% - 8.3% | 7.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.67 | 0.81 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.90% | 9.40% |
Tax rate | 1.60% | 2.20% |
Debt/Equity ratio | 0.31 | 0.31 |
Cost of debt | 4.00% | 5.10% |
After-tax WACC | 6.2% | 8.3% |
Selected WACC | 7.3% | |