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 8.3%.

The Cost of Equity of Summit Industrial Income REIT (SMU.UN.TO) is 9.65%.
The Cost of Debt of Summit Industrial Income REIT (SMU.UN.TO) is 4.95%.

Range Selected
Cost of equity 8.30% - 11.00% 9.65%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.40% - 5.50% 4.95%
WACC 7.1% - 9.4% 8.3%
WACC

SMU.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.85 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 11.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.3 0.3
Cost of debt 4.40% 5.50%
After-tax WACC 7.1% 9.4%
Selected WACC 8.3%