AC.TO
Air Canada
Price:  
17.16 
CAD
Volume:  
2,399,227.00
Canada | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AC.TO WACC - Weighted Average Cost of Capital

The WACC of Air Canada (AC.TO) is 7.5%.

The Cost of Equity of Air Canada (AC.TO) is 12.20%.
The Cost of Debt of Air Canada (AC.TO) is 6.00%.

Range Selected
Cost of equity 10.00% - 14.40% 12.20%
Tax rate 7.40% - 10.30% 8.85%
Cost of debt 4.90% - 7.10% 6.00%
WACC 6.2% - 8.8% 7.5%
WACC

AC.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.33 1.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 14.40%
Tax rate 7.40% 10.30%
Debt/Equity ratio 2.25 2.25
Cost of debt 4.90% 7.10%
After-tax WACC 6.2% 8.8%
Selected WACC 7.5%