NSA
National Storage Affiliates Trust
Price:  
36.76 
USD
Volume:  
510,608.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSA WACC - Weighted Average Cost of Capital

The WACC of National Storage Affiliates Trust (NSA) is 6.2%.

The Cost of Equity of National Storage Affiliates Trust (NSA) is 6.55%.
The Cost of Debt of National Storage Affiliates Trust (NSA) is 5.75%.

Range Selected
Cost of equity 5.60% - 7.50% 6.55%
Tax rate 1.70% - 2.00% 1.85%
Cost of debt 4.00% - 7.50% 5.75%
WACC 4.9% - 7.4% 6.2%
WACC

NSA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.38 0.48
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 7.50%
Tax rate 1.70% 2.00%
Debt/Equity ratio 0.69 0.69
Cost of debt 4.00% 7.50%
After-tax WACC 4.9% 7.4%
Selected WACC 6.2%