The WACC of Nexus Real Estate Investment Trust (NXR.UN.TO) is 7.3%.
| Range | Selected | |
| Cost of equity | 11.00% - 14.70% | 12.85% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.70% - 7.40% | 6.05% |
| WACC | 6.0% - 8.5% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.35 | 1.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.00% | 14.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 2 | 2 |
| Cost of debt | 4.70% | 7.40% |
| After-tax WACC | 6.0% | 8.5% |
| Selected WACC | 7.3% | |