The WACC of Industrial Logistics Properties Trust (ILPT) is 15.8%.
| Range | Selected | |
| Cost of equity | 16.40% - 44.90% | 30.65% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 9.10% - 20.90% | 15.00% |
| WACC | 9.5% - 22.0% | 15.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 2.72 | 7.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.40% | 44.90% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 18.63 | 18.63 |
| Cost of debt | 9.10% | 20.90% |
| After-tax WACC | 9.5% | 22.0% |
| Selected WACC | 15.8% | |