WELL
Welltower Inc
Price:  
129.27 
USD
Volume:  
2,552,787.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WELL WACC - Weighted Average Cost of Capital

The WACC of Welltower Inc (WELL) is 6.4%.

The Cost of Equity of Welltower Inc (WELL) is 6.45%.
The Cost of Debt of Welltower Inc (WELL) is 6.55%.

Range Selected
Cost of equity 5.70% - 7.20% 6.45%
Tax rate 3.20% - 4.50% 3.85%
Cost of debt 4.00% - 9.10% 6.55%
WACC 5.4% - 7.5% 6.4%
WACC

WELL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.39 0.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 7.20%
Tax rate 3.20% 4.50%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.00% 9.10%
After-tax WACC 5.4% 7.5%
Selected WACC 6.4%