The WACC of NorthWest Healthcare Properties REIT (NWH.UN.TO) is 6.7%.
Range | Selected | |
Cost of equity | 12.10% - 15.90% | 14.00% |
Tax rate | 28.40% - 37.10% | 32.75% |
Cost of debt | 4.00% - 9.60% | 6.80% |
WACC | 5.0% - 8.3% | 6.7% |
Category | Low | High |
Long-term bond rate | 3.6% | 4.1% |
Equity market risk premium | 5.5% | 6.5% |
Adjusted beta | 1.56 | 1.75 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 12.10% | 15.90% |
Tax rate | 28.40% | 37.10% |
Debt/Equity ratio | 3.34 | 3.34 |
Cost of debt | 4.00% | 9.60% |
After-tax WACC | 5.0% | 8.3% |
Selected WACC | 6.7% | |