SMU.UN.TO
Summit Industrial Income REIT
Price:  
23.48 
CAD
Volume:  
224,526.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMU.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Summit Industrial Income REIT (SMU.UN.TO) is 7.5%.

The Cost of Equity of Summit Industrial Income REIT (SMU.UN.TO) is 8.70%.
The Cost of Debt of Summit Industrial Income REIT (SMU.UN.TO) is 4.80%.

Range Selected
Cost of equity 7.40% - 10.00% 8.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.40% - 5.20% 4.80%
WACC 6.5% - 8.6% 7.5%
WACC

SMU.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.82 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.3 0.3
Cost of debt 4.40% 5.20%
After-tax WACC 6.5% 8.6%
Selected WACC 7.5%