Skip to content

AH Realty Trust, Inc. (AHRT) — WACC Analysis

WACC Breakdown

AH Realty Trust, Inc. (AHRT) has a weighted average cost of capital (WACC) of 6.9%. The cost of equity is 8.5%, derived from a beta of 0.68 and a risk-free rate of 5.2%. The after-tax cost of debt is 6.1%. The capital structure is 32.2% equity and 67.8% debt.

Interpretation

A WACC of 6.9% suggests that the market views AH Realty Trust, Inc. as relatively low-risk, with a lower cost of financing.

Investors can compare AHRT's WACC of 6.9% against industry peers to gauge its relative financing costs. A beta of 0.68 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

AHRT WACC: 6.89% for AH Realty Trust, Inc.

Current inputs imply a 8.55% cost of equity and a 7.72% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

AH Realty Trust, Inc. Common Stock (AHRT) WACC Results
Weighted Average Cost of Capital
6.89%
Cost of Equity
8.55%
Risk-Free Rate5.22%
Beta0.68
Market Risk Premium4.23%
Cost of Debt
6.10%
Pre-Tax Cost of Debt7.72%
Tax Rate21.00%
Tax Shield1.62%
Capital Structure
Equity: 32.21%($454.27M)
Debt: 67.79%($955.86M)
Equity Component
2.75%
32.21% × 8.55%
Debt Component
4.14%
67.79% × 6.10%

AH Realty Trust, Inc. (AHRT) WACC in context

AH Realty Trust, Inc. (AHRT) currently screens with an estimated WACC of 6.89%. That blends a 8.55% cost of equity, a 7.72% pre-tax cost of debt, and a 32.21% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What AHRT WACC implies

A 6.89% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates AHRT

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.68 and equity accounts for 32.21% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

AHRT WACC: 6.89% — AH Realty Trust, Inc. Cost of Capital (October 2026) | DeepViews