FR
First Industrial Realty Trust Inc
Price:  
55.74 
USD
Volume:  
512,574.00
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 8.20%.
The Cost of Debt of First Industrial Realty Trust Inc (FR) is 4.55%.

Range Selected
Cost of equity 7.00% - 9.40% 8.20%
Tax rate 1.90% - 2.40% 2.15%
Cost of debt 4.00% - 5.10% 4.55%
WACC 6.3% - 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 0.68 0.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.40%
Tax rate 1.90% 2.40%
Debt/Equity ratio 0.3 0.3
Cost of debt 4.00% 5.10%
After-tax WACC 6.3% 8.3%
Selected WACC 7.3%