The WACC of Spirit Realty Capital Inc (SRC) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.90% - 9.40% | 7.65% |
| Tax rate | 0.50% - 0.80% | 0.65% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 5.2% - 8.1% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.45 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 9.40% |
| Tax rate | 0.50% | 0.80% |
| Debt/Equity ratio | 0.6 | 0.6 |
| Cost of debt | 4.00% | 6.10% |
| After-tax WACC | 5.2% | 8.1% |
| Selected WACC | 6.7% | |