HOT.UN.TO
American Hotel Income Properties REIT LP
Price:  
0.63 
CAD
Volume:  
64,170.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

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

The WACC of American Hotel Income Properties REIT LP (HOT.UN.TO) is 6.6%.

The Cost of Equity of American Hotel Income Properties REIT LP (HOT.UN.TO) is 17.40%.
The Cost of Debt of American Hotel Income Properties REIT LP (HOT.UN.TO) is 6.80%.

Range Selected
Cost of equity 11.50% - 23.30% 17.40%
Tax rate 9.90% - 15.60% 12.75%
Cost of debt 4.00% - 9.60% 6.80%
WACC 4.1% - 9.0% 6.6%
WACC

HOT.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 1.44 2.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.50% 23.30%
Tax rate 9.90% 15.60%
Debt/Equity ratio 15.66 15.66
Cost of debt 4.00% 9.60%
After-tax WACC 4.1% 9.0%
Selected WACC 6.6%