The WACC of First Industrial Realty Trust Inc (FR) is 7.2%.
| 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% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.66 | 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 | 0.33 | 0.33 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 6.2% | 8.3% |
| Selected WACC | 7.2% | |