The WACC of Granite Real Estate Investment Trust (GRT.UN.TO) is 7.1%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.60% | 9.35% |
| Tax rate | 12.30% - 14.50% | 13.40% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.3% - 7.9% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.97 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.60% |
| Tax rate | 12.30% | 14.50% |
| Debt/Equity ratio | 0.67 | 0.67 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.3% | 7.9% |
| Selected WACC | 7.1% | |