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

The WACC of H&R Real Estate Investment Trust (HR.UN.TO) is 6.8%.

The Cost of Equity of H&R Real Estate Investment Trust (HR.UN.TO) is 10.15%.

The Cost of Debt of H&R Real Estate Investment Trust (HR.UN.TO) is 5.20%.

	Range	Selected
Cost of equity	8.80% - 11.50%	10.15%
Tax rate	9.60% - 19.70%	14.65%
Cost of debt	4.10% - 6.30%	5.20%
WACC	5.8% - 7.7%	6.8%

WACC

HR.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	1.1	1.2

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.80%	11.50%

Tax rate	9.60%	19.70%
Debt/Equity ratio	1.41	1.41
Cost of debt	4.10%	6.30%

After-tax WACC	5.8%	7.7%


Selected WACC	6.8%

HR.UN.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for HR.UN.TO:

cost_of_equity (10.15%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.1) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.