The WACC of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 6.5%.
Range | Selected | |
Cost of equity | 8.50% - 12.00% | 10.25% |
Tax rate | 6.00% - 12.70% | 9.35% |
Cost of debt | 4.00% - 6.80% | 5.40% |
WACC | 5.2% - 7.7% | 6.5% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.05 | 1.28 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.50% | 12.00% |
Tax rate | 6.00% | 12.70% |
Debt/Equity ratio | 2.32 | 2.32 |
Cost of debt | 4.00% | 6.80% |
After-tax WACC | 5.2% | 7.7% |
Selected WACC | 6.5% | |