SOT.UN.TO
Slate Office REIT
Price:  
0.40 
CAD
Volume:  
229,703.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

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

The WACC of Slate Office REIT (SOT.UN.TO) is 8.4%.

The Cost of Equity of Slate Office REIT (SOT.UN.TO) is 27.70%.
The Cost of Debt of Slate Office REIT (SOT.UN.TO) is 8.05%.

Range Selected
Cost of equity 20.80% - 34.60% 27.70%
Tax rate 1.20% - 2.60% 1.90%
Cost of debt 4.40% - 11.70% 8.05%
WACC 4.8% - 12.0% 8.4%
WACC

SOT.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 3.47 4.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 20.80% 34.60%
Tax rate 1.20% 2.60%
Debt/Equity ratio 34.5 34.5
Cost of debt 4.40% 11.70%
After-tax WACC 4.8% 12.0%
Selected WACC 8.4%