The WACC of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 7.6%.
Range | Selected | |
Cost of equity | 11.20% - 16.20% | 13.70% |
Tax rate | 6.00% - 12.70% | 9.35% |
Cost of debt | 4.00% - 7.60% | 5.80% |
WACC | 5.9% - 9.3% | 7.6% |
Category | Low | High |
Long-term bond rate | 3.3% | 3.8% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.56 | 1.95 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 11.20% | 16.20% |
Tax rate | 6.00% | 12.70% |
Debt/Equity ratio | 2.55 | 2.55 |
Cost of debt | 4.00% | 7.60% |
After-tax WACC | 5.9% | 9.3% |
Selected WACC | 7.6% | |