The WACC of Nexus Real Estate Investment Trust (NXR.UN.TO) is 6.6%.
| Range | Selected | |
| Cost of equity | 9.70% - 13.20% | 11.45% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 6.80% | 5.90% |
| WACC | 5.6% - 7.6% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.28 | 1.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 13.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 2.18 | 2.18 |
| Cost of debt | 5.00% | 6.80% |
| After-tax WACC | 5.6% | 7.6% |
| Selected WACC | 6.6% | |