The WACC of Granite Real Estate Investment Trust (GRT.UN.TO) is 8.7%.
| Range | Selected | |
| Cost of equity | 10.70% - 13.20% | 11.95% |
| Tax rate | 12.40% - 14.50% | 13.45% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 7.8% - 9.6% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.29 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 13.20% |
| Tax rate | 12.40% | 14.50% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 7.8% | 9.6% |
| Selected WACC | 8.7% | |