MRG.UN.TO
Morguard North American Residential Real Estate Investment Trust
Price:  
15.38 
CAD
Volume:  
10,492.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

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

The WACC of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 7.6%.

The Cost of Equity of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 14.05%.
The Cost of Debt of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 5.80%.

Range Selected
Cost of equity 11.40% - 16.70% 14.05%
Tax rate 6.00% - 12.70% 9.35%
Cost of debt 4.00% - 7.60% 5.80%
WACC 5.8% - 9.4% 7.6%
WACC

MRG.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 1.59 2.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.40% 16.70%
Tax rate 6.00% 12.70%
Debt/Equity ratio 2.68 2.68
Cost of debt 4.00% 7.60%
After-tax WACC 5.8% 9.4%
Selected WACC 7.6%