MR.UN.TO
Melcor Real Estate Investment Trust
Price:  
2.77 
CAD
Volume:  
18,454.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

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

The WACC of Melcor Real Estate Investment Trust (MR.UN.TO) is 5.5%.

The Cost of Equity of Melcor Real Estate Investment Trust (MR.UN.TO) is 26.00%.
The Cost of Debt of Melcor Real Estate Investment Trust (MR.UN.TO) is 5.00%.

Range Selected
Cost of equity 19.80% - 32.20% 26.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 6.0% 5.5%
WACC

MR.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 3.25 4.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 19.80% 32.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 11.22 11.22
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 6.0%
Selected WACC 5.5%