SRU.UN.TO
SmartCentres Real Estate Investment Trust
Price:  
22.93 
CAD
Volume:  
367,923.00
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 8.3%.

The Cost of Equity of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 14.45%.
The Cost of Debt of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 5.70%.

Range Selected
Cost of equity 12.90% - 16.00% 14.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 7.40% 5.70%
WACC 6.9% - 9.6% 8.3%
WACC

SRU.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 1.69 1.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.90% 16.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.51 1.51
Cost of debt 4.00% 7.40%
After-tax WACC 6.9% 9.6%
Selected WACC 8.3%