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