NNN
National Retail Properties Inc
Price:  
42.40 
USD
Volume:  
1,017,073.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NNN WACC - Weighted Average Cost of Capital

The WACC of National Retail Properties Inc (NNN) is 6.4%.

The Cost of Equity of National Retail Properties Inc (NNN) is 7.70%.
The Cost of Debt of National Retail Properties Inc (NNN) is 5.50%.

Range Selected
Cost of equity 6.60% - 8.80% 7.70%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.3% - 7.5% 6.4%
WACC

NNN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.6 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 8.80%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.55 0.55
Cost of debt 4.00% 7.00%
After-tax WACC 5.3% 7.5%
Selected WACC 6.4%