The WACC of National Storage Affiliates Trust (NSA) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.10% | 7.05% |
| Tax rate | 1.70% - 2.00% | 1.85% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.2% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.47 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.10% |
| Tax rate | 1.70% | 2.00% |
| Debt/Equity ratio | 0.63 | 0.63 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.2% | 7.6% |
| Selected WACC | 6.4% | |