The WACC of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 10.60% - 13.90% | 12.25% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 6.00% | 5.00% |
| WACC | 6.1% - 8.3% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.44 | 1.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.60% | 13.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.46 | 1.46 |
| Cost of debt | 4.00% | 6.00% |
| After-tax WACC | 6.1% | 8.3% |
| Selected WACC | 7.2% | |