MRG.UN.TO
Morguard North American Residential Real Estate Investment Trust
Price:  
18.46 
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 6.5%.

The Cost of Equity of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 10.25%.
The Cost of Debt of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 5.40%.

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%
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 1.05 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%