The WACC of NorthWest Healthcare Properties REIT (NWH.UN.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 10.20% - 16.00% | 13.10% |
| Tax rate | 11.60% - 25.60% | 18.60% |
| Cost of debt | 4.40% - 8.40% | 6.40% |
| WACC | 5.4% - 8.6% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.38 | 1.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.20% | 16.00% |
| Tax rate | 11.60% | 25.60% |
| Debt/Equity ratio | 3.15 | 3.15 |
| Cost of debt | 4.40% | 8.40% |
| After-tax WACC | 5.4% | 8.6% |
| Selected WACC | 7.0% | |