The WACC of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 6.8%.
| Range | Selected | |
| Cost of equity | 9.40% - 12.50% | 10.95% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 6.30% | 5.15% |
| WACC | 5.7% - 8.0% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.22 | 1.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 12.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.35 | 1.35 |
| Cost of debt | 4.00% | 6.30% |
| After-tax WACC | 5.7% | 8.0% |
| Selected WACC | 6.8% | |