The WACC of American Hotel Income Properties REIT LP (HOT.UN.TO) is 8.9%.
Range | Selected | |
Cost of equity | 8.90% - 23.80% | 16.35% |
Tax rate | 5.90% - 9.60% | 7.75% |
Cost of debt | 4.00% - 14.90% | 9.45% |
WACC | 4.0% - 13.9% | 8.9% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.13 | 3.22 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.90% | 23.80% |
Tax rate | 5.90% | 9.60% |
Debt/Equity ratio | 24.23 | 24.23 |
Cost of debt | 4.00% | 14.90% |
After-tax WACC | 4.0% | 13.9% |
Selected WACC | 8.9% | |