PEB
Pebblebrook Hotel Trust
Price:  
14.94 
USD
Volume:  
1,545,688.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PEB WACC - Weighted Average Cost of Capital

The WACC of Pebblebrook Hotel Trust (PEB) is 7.6%.

The Cost of Equity of Pebblebrook Hotel Trust (PEB) is 10.50%.
The Cost of Debt of Pebblebrook Hotel Trust (PEB) is 5.50%.

Range Selected
Cost of equity 9.30% - 11.70% 10.50%
Tax rate 0.70% - 0.90% 0.80%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.2% - 9.0% 7.6%
WACC

PEB WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.17 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 11.70%
Tax rate 0.70% 0.90%
Debt/Equity ratio 1.33 1.33
Cost of debt 4.00% 7.00%
After-tax WACC 6.2% 9.0%
Selected WACC 7.6%