The WACC of American Hotel Income Properties REIT LP (HOT.UN.TO) is 9.1%.
Range | Selected | |
Cost of equity | 12.90% - 24.80% | 18.85% |
Tax rate | 5.90% - 9.60% | 7.75% |
Cost of debt | 4.00% - 14.90% | 9.45% |
WACC | 4.2% - 14.0% | 9.1% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.91 | 3.39 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 12.90% | 24.80% |
Tax rate | 5.90% | 9.60% |
Debt/Equity ratio | 22 | 22 |
Cost of debt | 4.00% | 14.90% |
After-tax WACC | 4.2% | 14.0% |
Selected WACC | 9.1% | |