SVC
Service Properties Trust
Price:  
1.98 
USD
Volume:  
2,158,570.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SVC WACC - Weighted Average Cost of Capital

The WACC of Service Properties Trust (SVC) is 13.2%.

The Cost of Equity of Service Properties Trust (SVC) is 17.95%.
The Cost of Debt of Service Properties Trust (SVC) is 13.25%.

Range Selected
Cost of equity 8.50% - 27.40% 17.95%
Tax rate 0.40% - 2.30% 1.35%
Cost of debt 5.60% - 20.90% 13.25%
WACC 5.7% - 20.8% 13.2%
WACC

SVC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1 4.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 27.40%
Tax rate 0.40% 2.30%
Debt/Equity ratio 17.5 17.5
Cost of debt 5.60% 20.90%
After-tax WACC 5.7% 20.8%
Selected WACC 13.2%

SVC's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for SVC:

cost_of_equity (17.95%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.