The WACC of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 6.3%.
Range | Selected | |
Cost of equity | 8.40% - 11.10% | 9.75% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 4.00% - 6.30% | 5.15% |
WACC | 5.3% - 7.4% | 6.3% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.03 | 1.14 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.40% | 11.10% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 1.35 | 1.35 |
Cost of debt | 4.00% | 6.30% |
After-tax WACC | 5.3% | 7.4% |
Selected WACC | 6.3% | |