The WACC of Killam Apartment REIT (KMP.UN.TO) is 7.6%.
Range | Selected | |
Cost of equity | 9.40% - 12.30% | 10.85% |
Tax rate | 12.80% - 13.10% | 12.95% |
Cost of debt | 4.00% - 6.30% | 5.15% |
WACC | 6.4% - 8.8% | 7.6% |
Category | Low | High |
Long-term bond rate | 3.6% | 4.1% |
Equity market risk premium | 5.5% | 6.5% |
Adjusted beta | 1.06 | 1.19 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.40% | 12.30% |
Tax rate | 12.80% | 13.10% |
Debt/Equity ratio | 1.04 | 1.04 |
Cost of debt | 4.00% | 6.30% |
After-tax WACC | 6.4% | 8.8% |
Selected WACC | 7.6% | |