HOT.UN.TO
American Hotel Income Properties REIT LP
Price:  
0.49 
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 9.0%.

The Cost of Equity of American Hotel Income Properties REIT LP (HOT.UN.TO) is 17.25%.
The Cost of Debt of American Hotel Income Properties REIT LP (HOT.UN.TO) is 9.45%.

Range Selected
Cost of equity 9.50% - 25.00% 17.25%
Tax rate 5.90% - 9.60% 7.75%
Cost of debt 4.00% - 14.90% 9.45%
WACC 4.0% - 14.0% 9.0%
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 1.25 3.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.50% 25.00%
Tax rate 5.90% 9.60%
Debt/Equity ratio 23.08 23.08
Cost of debt 4.00% 14.90%
After-tax WACC 4.0% 14.0%
Selected WACC 9.0%