MR.UN.TO
Melcor Real Estate Investment Trust
Price:  
4.15 
CAD
Volume:  
6,354.00
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 5.9%.

The Cost of Equity of Melcor Real Estate Investment Trust (MR.UN.TO) is 21.35%.
The Cost of Debt of Melcor Real Estate Investment Trust (MR.UN.TO) is 5.00%.

Range Selected
Cost of equity 17.30% - 25.40% 21.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.4% - 6.4% 5.9%
WACC

MR.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.69 3.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 17.30% 25.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 6.9 6.9
Cost of debt 5.00% 5.00%
After-tax WACC 5.4% 6.4%
Selected WACC 5.9%