ADW.A.TO
Andrew Peller Ltd
Price:  
4.05 
CAD
Volume:  
9,979.00
Canada | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADW.A.TO WACC - Weighted Average Cost of Capital

The WACC of Andrew Peller Ltd (ADW.A.TO) is 8.1%.

The Cost of Equity of Andrew Peller Ltd (ADW.A.TO) is 8.10%.
The Cost of Debt of Andrew Peller Ltd (ADW.A.TO) is 10.85%.

Range Selected
Cost of equity 7.00% - 9.20% 8.10%
Tax rate 24.10% - 26.30% 25.20%
Cost of debt 5.60% - 16.10% 10.85%
WACC 5.5% - 10.7% 8.1%
WACC

ADW.A.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.73 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.20%
Tax rate 24.10% 26.30%
Debt/Equity ratio 1.27 1.27
Cost of debt 5.60% 16.10%
After-tax WACC 5.5% 10.7%
Selected WACC 8.1%