HOT.UN.TO
American Hotel Income Properties REIT LP
Price:  
0.69 
CAD
Volume:  
43,270.00
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 8.9%.

The Cost of Equity of American Hotel Income Properties REIT LP (HOT.UN.TO) is 16.55%.
The Cost of Debt of American Hotel Income Properties REIT LP (HOT.UN.TO) is 9.45%.

Range Selected
Cost of equity 9.40% - 23.70% 16.55%
Tax rate 5.90% - 9.60% 7.75%
Cost of debt 4.00% - 14.90% 9.45%
WACC 4.0% - 13.9% 8.9%
WACC

HOT.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.23 3.2
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 23.70%
Tax rate 5.90% 9.60%
Debt/Equity ratio 24.41 24.41
Cost of debt 4.00% 14.90%
After-tax WACC 4.0% 13.9%
Selected WACC 8.9%