GRT.UN.TO
Granite Real Estate Investment Trust
Price:  
70.13 
CAD
Volume:  
140,388.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRT.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Granite Real Estate Investment Trust (GRT.UN.TO) is 8.6%.

The Cost of Equity of Granite Real Estate Investment Trust (GRT.UN.TO) is 11.90%.
The Cost of Debt of Granite Real Estate Investment Trust (GRT.UN.TO) is 4.55%.

Range Selected
Cost of equity 10.60% - 13.20% 11.90%
Tax rate 12.40% - 14.50% 13.45%
Cost of debt 4.00% - 5.10% 4.55%
WACC 7.7% - 9.6% 8.6%
WACC

GRT.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 1.27 1.32
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.60% 13.20%
Tax rate 12.40% 14.50%
Debt/Equity ratio 0.69 0.69
Cost of debt 4.00% 5.10%
After-tax WACC 7.7% 9.6%
Selected WACC 8.6%