FR
First Industrial Realty Trust Inc
Price:  
46.15 
USD
Volume:  
729,462.00
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 8.7%.

The Cost of Equity of First Industrial Realty Trust Inc (FR) is 10.15%.
The Cost of Debt of First Industrial Realty Trust Inc (FR) is 4.70%.

Range Selected
Cost of equity 8.30% - 12.00% 10.15%
Tax rate 1.60% - 2.20% 1.90%
Cost of debt 4.00% - 5.40% 4.70%
WACC 7.2% - 10.2% 8.7%
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 0.97 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 12.00%
Tax rate 1.60% 2.20%
Debt/Equity ratio 0.36 0.36
Cost of debt 4.00% 5.40%
After-tax WACC 7.2% 10.2%
Selected WACC 8.7%