HOT.UN.TO
American Hotel Income Properties REIT LP
Price:  
0.56 
CAD
Volume:  
19,288.00
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 8.4%.

The Cost of Equity of American Hotel Income Properties REIT LP (HOT.UN.TO) is 23.10%.
The Cost of Debt of American Hotel Income Properties REIT LP (HOT.UN.TO) is 8.35%.

Range Selected
Cost of equity 14.50% - 31.70% 23.10%
Tax rate 5.90% - 9.60% 7.75%
Cost of debt 4.00% - 12.70% 8.35%
WACC 4.3% - 12.5% 8.4%
WACC

HOT.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.2 4.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.50% 31.70%
Tax rate 5.90% 9.60%
Debt/Equity ratio 19.9 19.9
Cost of debt 4.00% 12.70%
After-tax WACC 4.3% 12.5%
Selected WACC 8.4%