SRU.UN.TO
SmartCentres Real Estate Investment Trust
Price:  
25.54 
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 6.3%.

The Cost of Equity of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 9.75%.
The Cost of Debt of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 5.15%.

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%
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 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%