BAD.TO
Badger Daylighting Ltd
Price:  
40.04 
CAD
Volume:  
133,710.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BAD.TO WACC - Weighted Average Cost of Capital

The WACC of Badger Daylighting Ltd (BAD.TO) is 8.3%.

The Cost of Equity of Badger Daylighting Ltd (BAD.TO) is 8.65%.
The Cost of Debt of Badger Daylighting Ltd (BAD.TO) is 6.75%.

Range Selected
Cost of equity 7.50% - 9.80% 8.65%
Tax rate 28.50% - 31.10% 29.80%
Cost of debt 5.30% - 8.20% 6.75%
WACC 7.2% - 9.4% 8.3%
WACC

BAD.TO WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.88 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 9.80%
Tax rate 28.50% 31.10%
Debt/Equity ratio 0.11 0.11
Cost of debt 5.30% 8.20%
After-tax WACC 7.2% 9.4%
Selected WACC 8.3%