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% | |