The WACC of First Industrial Realty Trust Inc (FR) is 8.5%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.50% | 9.75% |
| Tax rate | 1.60% - 2.20% | 1.90% |
| Cost of debt | 4.00% - 5.40% | 4.70% |
| WACC | 7.0% - 10.0% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.9 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.50% |
| Tax rate | 1.60% | 2.20% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.00% | 5.40% |
| After-tax WACC | 7.0% | 10.0% |
| Selected WACC | 8.5% | |