The WACC of Welltower Inc (WELL) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.60% - 7.20% | 6.40% |
| Tax rate | 3.20% - 4.50% | 3.85% |
| Cost of debt | 4.00% - 9.10% | 6.55% |
| WACC | 5.3% - 7.4% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.38 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 7.20% |
| Tax rate | 3.20% | 4.50% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 4.00% | 9.10% |
| After-tax WACC | 5.3% | 7.4% |
| Selected WACC | 6.4% | |