NNN
National Retail Properties Inc
Price:  
40.85 
USD
Volume:  
1,118,870.00
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 6.7%.

The Cost of Equity of National Retail Properties Inc (NNN) is 8.20%.
The Cost of Debt of National Retail Properties Inc (NNN) is 5.50%.

Range Selected
Cost of equity 7.20% - 9.20% 8.20%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.6% - 7.7% 6.7%
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 0.71 0.78
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.20%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.57 0.57
Cost of debt 4.00% 7.00%
After-tax WACC 5.6% 7.7%
Selected WACC 6.7%