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