The WACC of Nexus Real Estate Investment Trust (NXR.UN.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 9.90% - 14.40% | 12.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 7.60% | 6.30% |
| WACC | 5.4% - 8.1% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.29 | 1.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 14.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 2.6 | 2.6 |
| Cost of debt | 5.00% | 7.60% |
| After-tax WACC | 5.4% | 8.1% |
| Selected WACC | 6.7% | |