AT.TO
AcuityAds Holdings Inc
Price:  
2.51 
CAD
Volume:  
109,055.00
Canada | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AT.TO WACC - Weighted Average Cost of Capital

The WACC of AcuityAds Holdings Inc (AT.TO) is 6.3%.

The Cost of Equity of AcuityAds Holdings Inc (AT.TO) is 6.45%.
The Cost of Debt of AcuityAds Holdings Inc (AT.TO) is 5.75%.

Range Selected
Cost of equity 5.40% - 7.50% 6.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.50% - 7.00% 5.75%
WACC 5.3% - 7.3% 6.3%
WACC

AT.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.34 0.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.50% 7.00%
After-tax WACC 5.3% 7.3%
Selected WACC 6.3%

AT.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for AT.TO:

cost_of_equity (6.45%) = risk_free_rate (3.85%) + equity_risk_premium (6.00%) * adjusted_beta (0.34) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.