MRG.UN.TO
Morguard North American Residential Real Estate Investment Trust
Price:  
14.35 
CAD
Volume:  
40,644.00
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 6.4%.

The Cost of Equity of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 10.35%.
The Cost of Debt of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 5.70%.

Range Selected
Cost of equity 8.50% - 12.20% 10.35%
Tax rate 10.00% - 15.60% 12.80%
Cost of debt 4.00% - 7.40% 5.70%
WACC 4.9% - 7.8% 6.4%
WACC

MRG.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.89 1.17
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 12.20%
Tax rate 10.00% 15.60%
Debt/Equity ratio 2.74 2.74
Cost of debt 4.00% 7.40%
After-tax WACC 4.9% 7.8%
Selected WACC 6.4%