SRU.UN.TO
SmartCentres Real Estate Investment Trust
Price:  
25.61 
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 5.9%.

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 7.70% - 10.40% 9.05%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 5.40% 4.70%
WACC 5.0% - 6.7% 5.9%
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 0.89 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.33 1.33
Cost of debt 4.00% 5.40%
After-tax WACC 5.0% 6.7%
Selected WACC 5.9%