The WACC of Nexus Real Estate Investment Trust (NXR.UN.TO) is 6.5%.
Range | Selected | |
Cost of equity | 9.70% - 13.70% | 11.70% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 6.80% | 5.90% |
WACC | 5.5% - 7.6% | 6.5% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.28 | 1.57 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.70% | 13.70% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 2.38 | 2.38 |
Cost of debt | 5.00% | 6.80% |
After-tax WACC | 5.5% | 7.6% |
Selected WACC | 6.5% | |