HRR.UN.TO
Australian REIT Income Fund
Price:  
7.90 
CAD
Volume:  
1,200.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

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

The WACC of Australian REIT Income Fund (HRR.UN.TO) is 6.5%.

The Cost of Equity of Australian REIT Income Fund (HRR.UN.TO) is 7.50%.
The Cost of Debt of Australian REIT Income Fund (HRR.UN.TO) is 6.20%.

Range Selected
Cost of equity 6.60% - 8.40% 7.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 8.40% 6.20%
WACC 5.3% - 7.6% 6.5%
WACC

HRR.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 0.67 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 8.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.52 0.52
Cost of debt 4.00% 8.40%
After-tax WACC 5.3% 7.6%
Selected WACC 6.5%