NXR.UN.TO
Nexus Real Estate Investment Trust
Price:  
7.50 
CAD
Volume:  
434,289.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXR.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Nexus Real Estate Investment Trust (NXR.UN.TO) is 7.3%.

The Cost of Equity of Nexus Real Estate Investment Trust (NXR.UN.TO) is 12.85%.
The Cost of Debt of Nexus Real Estate Investment Trust (NXR.UN.TO) is 6.05%.

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%
WACC

NXR.UN.TO WACC calculation

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%