HR.UN.TO
H&R Real Estate Investment Trust
Price:  
9.02 
CAD
Volume:  
754,963.00
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 7.5%.

The Cost of Equity of H&R Real Estate Investment Trust (HR.UN.TO) is 11.75%.
The Cost of Debt of H&R Real Estate Investment Trust (HR.UN.TO) is 5.55%.

Range Selected
Cost of equity 9.50% - 14.00% 11.75%
Tax rate 8.80% - 9.90% 9.35%
Cost of debt 4.00% - 7.10% 5.55%
WACC 5.9% - 9.2% 7.5%
WACC

HR.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 1.22 1.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.50% 14.00%
Tax rate 8.80% 9.90%
Debt/Equity ratio 1.67 1.67
Cost of debt 4.00% 7.10%
After-tax WACC 5.9% 9.2%
Selected WACC 7.5%