The WACC of Plymouth Industrial REIT Inc (PLYM) is 7.1%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.60% | 10.20% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 6.2% - 8.0% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.08 | 1.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.60% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.84 | 0.84 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 6.2% | 8.0% |
| Selected WACC | 7.1% | |