NXR.UN.TO
Nexus Real Estate Investment Trust
Price:  
7.11 
CAD
Volume:  
74,475.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXR.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Nexus Real Estate Investment Trust (NXR.UN.TO) is 6.7%.

The Cost of Equity of Nexus Real Estate Investment Trust (NXR.UN.TO) is 12.45%.
The Cost of Debt of Nexus Real Estate Investment Trust (NXR.UN.TO) is 6.30%.

Range Selected
Cost of equity 10.00% - 14.90% 12.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 7.60% 6.30%
WACC 5.3% - 8.0% 6.7%
WACC

NXR.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.32 1.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 14.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 2.84 2.84
Cost of debt 5.00% 7.60%
After-tax WACC 5.3% 8.0%
Selected WACC 6.7%