FR
First Industrial Realty Trust Inc
Price:  
53.45 
USD
Volume:  
708,315.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FR WACC - Weighted Average Cost of Capital

The WACC of First Industrial Realty Trust Inc (FR) is 7.3%.

The Cost of Equity of First Industrial Realty Trust Inc (FR) is 8.15%.
The Cost of Debt of First Industrial Realty Trust Inc (FR) is 4.55%.

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%
WACC

FR WACC calculation

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%