NXRT
NexPoint Residential Trust Inc
Price:  
29.21 
USD
Volume:  
259,462.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXRT WACC - Weighted Average Cost of Capital

The WACC of NexPoint Residential Trust Inc (NXRT) is 8.7%.

The Cost of Equity of NexPoint Residential Trust Inc (NXRT) is 11.15%.
The Cost of Debt of NexPoint Residential Trust Inc (NXRT) is 10.35%.

Range Selected
Cost of equity 9.10% - 13.20% 11.15%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 16.70% 10.35%
WACC 4.9% - 12.5% 8.7%
WACC

NXRT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.13 1.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 13.20%
Tax rate 26.20% 27.00%
Debt/Equity ratio 2.22 2.22
Cost of debt 4.00% 16.70%
After-tax WACC 4.9% 12.5%
Selected WACC 8.7%