The WACC of Killam Apartment REIT (KMP.UN.TO) is 7.0%.
Range | Selected | |
Cost of equity | 8.50% - 10.80% | 9.65% |
Tax rate | 11.90% - 12.70% | 12.30% |
Cost of debt | 4.00% - 6.30% | 5.15% |
WACC | 5.9% - 8.0% | 7.0% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.04 | 1.1 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.50% | 10.80% |
Tax rate | 11.90% | 12.70% |
Debt/Equity ratio | 1.11 | 1.11 |
Cost of debt | 4.00% | 6.30% |
After-tax WACC | 5.9% | 8.0% |
Selected WACC | 7.0% | |