The WACC of NorthWest Healthcare Properties REIT (NWH.UN.TO) is 9.0%.
Range | Selected | |
Cost of equity | 10.80% - 16.90% | 13.85% |
Tax rate | 11.60% - 25.60% | 18.60% |
Cost of debt | 4.40% - 14.90% | 9.65% |
WACC | 5.5% - 12.4% | 9.0% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.49 | 2.08 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.80% | 16.90% |
Tax rate | 11.60% | 25.60% |
Debt/Equity ratio | 3.32 | 3.32 |
Cost of debt | 4.40% | 14.90% |
After-tax WACC | 5.5% | 12.4% |
Selected WACC | 9.0% | |