ADW.A.TO
Andrew Peller Ltd
Price:  
3.97 
CAD
Volume:  
18,262.00
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 8.3%.

The Cost of Equity of Andrew Peller Ltd (ADW.A.TO) is 8.90%.
The Cost of Debt of Andrew Peller Ltd (ADW.A.TO) is 10.70%.

Range Selected
Cost of equity 7.40% - 10.40% 8.90%
Tax rate 26.50% - 27.20% 26.85%
Cost of debt 5.30% - 16.10% 10.70%
WACC 5.5% - 11.1% 8.3%
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 0.81 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.40%
Tax rate 26.50% 27.20%
Debt/Equity ratio 1.22 1.22
Cost of debt 5.30% 16.10%
After-tax WACC 5.5% 11.1%
Selected WACC 8.3%