The WACC of True North Commercial REIT (TNT.UN.TO) is 6.4%.
Range | Selected | |
Cost of equity | 12.40% - 24.00% | 18.20% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 4.00% - 7.90% | 5.95% |
WACC | 4.3% - 8.4% | 6.4% |
Category | Low | High |
Long-term bond rate | 3.6% | 4.1% |
Equity market risk premium | 5.5% | 6.5% |
Adjusted beta | 1.61 | 2.98 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 12.40% | 24.00% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 6 | 6 |
Cost of debt | 4.00% | 7.90% |
After-tax WACC | 4.3% | 8.4% |
Selected WACC | 6.4% | |