SRU.UN.TO
SmartCentres Real Estate Investment Trust
Price:  
22.92 
CAD
Volume:  
147,787.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

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

The WACC of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 7.1%.

The Cost of Equity of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 12.15%.
The Cost of Debt of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 5.00%.

Range Selected
Cost of equity 10.20% - 14.10% 12.15%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 6.00% 5.00%
WACC 5.8% - 8.3% 7.1%
WACC

SRU.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 1.36 1.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.20% 14.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.51 1.51
Cost of debt 4.00% 6.00%
After-tax WACC 5.8% 8.3%
Selected WACC 7.1%