The WACC of Industrial Logistics Properties Trust (ILPT) is 15.6%.
| Range | Selected | |
| Cost of equity | 18.40% - 44.70% | 31.55% |
| Tax rate | 0.20% - 0.40% | 0.30% |
| Cost of debt | 8.70% - 20.90% | 14.80% |
| WACC | 9.1% - 22.0% | 15.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 3.17 | 7.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.40% | 44.70% |
| Tax rate | 0.20% | 0.40% |
| Debt/Equity ratio | 18.34 | 18.34 |
| Cost of debt | 8.70% | 20.90% |
| After-tax WACC | 9.1% | 22.0% |
| Selected WACC | 15.6% | |