The WACC of Slate Office REIT (SOT.UN.TO) is 9.8%.
Range | Selected | |
Cost of equity | 29.40% - 43.80% | 36.60% |
Tax rate | 1.10% - 2.60% | 1.85% |
Cost of debt | 4.00% - 13.00% | 8.50% |
WACC | 5.3% - 14.3% | 9.8% |
Category | Low | High |
Long-term bond rate | 3.6% | 4.1% |
Equity market risk premium | 5.5% | 6.5% |
Adjusted beta | 4.69 | 6.03 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 29.40% | 43.80% |
Tax rate | 1.10% | 2.60% |
Debt/Equity ratio | 18.48 | 18.48 |
Cost of debt | 4.00% | 13.00% |
After-tax WACC | 5.3% | 14.3% |
Selected WACC | 9.8% | |