The WACC of Corporate Office Properties Trust (OFC) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.70% | 9.25% |
| Tax rate | 0.30% - 0.30% | 0.30% |
| Cost of debt | 4.00% - 6.90% | 5.45% |
| WACC | 6.7% - 9.7% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 0.73 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.70% |
| Tax rate | 0.30% | 0.30% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 4.00% | 6.90% |
| After-tax WACC | 6.7% | 9.7% |
| Selected WACC | 8.2% | |