HR.UN.TO
H&R Real Estate Investment Trust
Price:  
9.12 
CAD
Volume:  
757,056.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

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

The WACC of H&R Real Estate Investment Trust (HR.UN.TO) is 7.9%.

The Cost of Equity of H&R Real Estate Investment Trust (HR.UN.TO) is 12.10%.
The Cost of Debt of H&R Real Estate Investment Trust (HR.UN.TO) is 5.95%.

Range Selected
Cost of equity 10.30% - 13.90% 12.10%
Tax rate 8.80% - 9.90% 9.35%
Cost of debt 4.00% - 7.90% 5.95%
WACC 6.1% - 9.7% 7.9%
WACC

HR.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 1.22 1.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.30% 13.90%
Tax rate 8.80% 9.90%
Debt/Equity ratio 1.66 1.66
Cost of debt 4.00% 7.90%
After-tax WACC 6.1% 9.7%
Selected WACC 7.9%