The WACC of Welltower Inc (WELL) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.70% | 6.85% |
| Tax rate | 3.20% - 4.50% | 3.85% |
| Cost of debt | 4.00% - 9.10% | 6.55% |
| WACC | 5.7% - 7.8% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.47 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.70% |
| Tax rate | 3.20% | 4.50% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.00% | 9.10% |
| After-tax WACC | 5.7% | 7.8% |
| Selected WACC | 6.8% | |