NWH.UN.TO
NorthWest Healthcare Properties REIT
Price:  
5.14 
CAD
Volume:  
734,991.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWH.UN.TO WACC - Weighted Average Cost of Capital

The WACC of NorthWest Healthcare Properties REIT (NWH.UN.TO) is 7.6%.

The Cost of Equity of NorthWest Healthcare Properties REIT (NWH.UN.TO) is 14.45%.
The Cost of Debt of NorthWest Healthcare Properties REIT (NWH.UN.TO) is 6.85%.

Range Selected
Cost of equity 12.10% - 16.80% 14.45%
Tax rate 11.60% - 25.60% 18.60%
Cost of debt 4.40% - 9.30% 6.85%
WACC 5.9% - 9.3% 7.6%
WACC

NWH.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.74 2.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.10% 16.80%
Tax rate 11.60% 25.60%
Debt/Equity ratio 3.13 3.13
Cost of debt 4.40% 9.30%
After-tax WACC 5.9% 9.3%
Selected WACC 7.6%