SRU.UN.TO
SmartCentres Real Estate Investment Trust
Price:  
25.39 
CAD
Volume:  
83,961.00
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 5.8%.

The Cost of Equity of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 9.05%.
The Cost of Debt of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 4.70%.

Range Selected
Cost of equity 7.80% - 10.30% 9.05%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 5.40% 4.70%
WACC 5.0% - 6.6% 5.8%
WACC

SRU.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 0.9 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.37 1.37
Cost of debt 4.00% 5.40%
After-tax WACC 5.0% 6.6%
Selected WACC 5.8%

SRU.UN.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for SRU.UN.TO:

cost_of_equity (9.05%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.9) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.