AI.TO
Atrium Mortgage Investment Corp
Price:  
11.37 
CAD
Volume:  
17,042.00
Canada | Thrifts & Mortgage Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AI.TO WACC - Weighted Average Cost of Capital

The WACC of Atrium Mortgage Investment Corp (AI.TO) is 6.5%.

The Cost of Equity of Atrium Mortgage Investment Corp (AI.TO) is 8.35%.
The Cost of Debt of Atrium Mortgage Investment Corp (AI.TO) is 5.35%.

Range Selected
Cost of equity 7.20% - 9.50% 8.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.30% - 5.40% 5.35%
WACC 5.8% - 7.2% 6.5%
WACC

AI.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.79 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.71 0.71
Cost of debt 5.30% 5.40%
After-tax WACC 5.8% 7.2%
Selected WACC 6.5%