STAG
STAG Industrial Inc
Price:  
32.09 
USD
Volume:  
902,204.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STAG WACC - Weighted Average Cost of Capital

The WACC of STAG Industrial Inc (STAG) is 6.7%.

The Cost of Equity of STAG Industrial Inc (STAG) is 8.00%.
The Cost of Debt of STAG Industrial Inc (STAG) is 5.50%.

Range Selected
Cost of equity 6.70% - 9.30% 8.00%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.5% - 7.9% 6.7%
WACC

STAG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.63 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.30%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.49 0.49
Cost of debt 4.00% 7.00%
After-tax WACC 5.5% 7.9%
Selected WACC 6.7%