NWH.UN.TO
NorthWest Healthcare Properties REIT
Price:  
4.75 
CAD
Volume:  
132,332.00
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 9.0%.

The Cost of Equity of NorthWest Healthcare Properties REIT (NWH.UN.TO) is 13.85%.
The Cost of Debt of NorthWest Healthcare Properties REIT (NWH.UN.TO) is 9.65%.

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%
WACC

NWH.UN.TO WACC calculation

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%