The WACC of NorthWest Healthcare Properties REIT (NWH.UN.TO) is 7.5%.
| Range | Selected | |
| Cost of equity | 11.30% - 16.90% | 14.10% |
| Tax rate | 11.60% - 25.60% | 18.60% |
| Cost of debt | 4.40% - 9.30% | 6.85% |
| WACC | 5.6% - 9.3% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.58 | 2.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 16.90% |
| Tax rate | 11.60% | 25.60% |
| Debt/Equity ratio | 3.26 | 3.26 |
| Cost of debt | 4.40% | 9.30% |
| After-tax WACC | 5.6% | 9.3% |
| Selected WACC | 7.5% | |