SOT.UN.TO
Slate Office REIT
Price:  
0.62 
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 11.6%.

The Cost of Equity of Slate Office REIT (SOT.UN.TO) is 50.90%.
The Cost of Debt of Slate Office REIT (SOT.UN.TO) is 10.25%.

Range Selected
Cost of equity 29.30% - 72.50% 50.90%
Tax rate 1.20% - 2.60% 1.90%
Cost of debt 4.40% - 16.10% 10.25%
WACC 5.3% - 18.0% 11.6%
WACC

SOT.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 5.1 11.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 29.30% 72.50%
Tax rate 1.20% 2.60%
Debt/Equity ratio 23.75 23.75
Cost of debt 4.40% 16.10%
After-tax WACC 5.3% 18.0%
Selected WACC 11.6%