MR.UN.TO
Melcor Real Estate Investment Trust
Price:  
5.24 
CAD
Volume:  
1,400.00
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 5.6%.

The Cost of Equity of Melcor Real Estate Investment Trust (MR.UN.TO) is 17.30%.
The Cost of Debt of Melcor Real Estate Investment Trust (MR.UN.TO) is 5.00%.

Range Selected
Cost of equity 14.10% - 20.50% 17.30%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 6.0% 5.6%
WACC

MR.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.14 2.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.10% 20.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 6.12 6.12
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 6.0%
Selected WACC 5.6%