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