The WACC of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 8.3%.
| 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% |
| 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% | |