MRG.UN.TO
Morguard North American Residential Real Estate Investment Trust
Price:  
18.26 
CAD
Volume:  
1,649.00
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 7.0%.

The Cost of Equity of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 11.95%.
The Cost of Debt of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 5.40%.

Range Selected
Cost of equity 9.70% - 14.20% 11.95%
Tax rate 6.00% - 12.70% 9.35%
Cost of debt 4.00% - 6.80% 5.40%
WACC 5.5% - 8.4% 7.0%
WACC

MRG.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 1.27 1.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 14.20%
Tax rate 6.00% 12.70%
Debt/Equity ratio 2.31 2.31
Cost of debt 4.00% 6.80%
After-tax WACC 5.5% 8.4%
Selected WACC 7.0%