The WACC of Adcore Inc (ADCO.TO) is 6.6%.
Range | Selected | |
Cost of equity | 7.50% - 10.50% | 9.00% |
Tax rate | 12.90% - 20.80% | 16.85% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.9% - 7.2% | 6.6% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.85 | 1.04 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.50% | 10.50% |
Tax rate | 12.90% | 20.80% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.9% | 7.2% |
Selected WACC | 6.6% | |