The WACC of Granite Real Estate Investment Trust (GRT.UN.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 9.30% - 12.00% | 10.65% |
| Tax rate | 12.30% - 14.50% | 13.40% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 7.0% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.19 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 12.00% |
| Tax rate | 12.30% | 14.50% |
| Debt/Equity ratio | 0.66 | 0.66 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 7.0% | 8.9% |
| Selected WACC | 7.9% | |