SOT.UN.TO
Slate Office REIT
Price:  
0.81 
CAD
Volume:  
97,850.00
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 10.0%.

The Cost of Equity of Slate Office REIT (SOT.UN.TO) is 40.60%.
The Cost of Debt of Slate Office REIT (SOT.UN.TO) is 8.50%.

Range Selected
Cost of equity 28.80% - 52.40% 40.60%
Tax rate 1.10% - 2.60% 1.85%
Cost of debt 4.00% - 13.00% 8.50%
WACC 5.3% - 14.8% 10.0%
WACC

SOT.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 4.59 7.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 28.80% 52.40%
Tax rate 1.10% 2.60%
Debt/Equity ratio 17.79 17.79
Cost of debt 4.00% 13.00%
After-tax WACC 5.3% 14.8%
Selected WACC 10.0%