BDI.TO
Black Diamond Group Ltd
Price:  
7.65 
CAD
Volume:  
43,070.00
Canada | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BDI.TO WACC - Weighted Average Cost of Capital

The WACC of Black Diamond Group Ltd (BDI.TO) is 7.5%.

The Cost of Equity of Black Diamond Group Ltd (BDI.TO) is 9.25%.
The Cost of Debt of Black Diamond Group Ltd (BDI.TO) is 4.90%.

Range Selected
Cost of equity 7.50% - 11.00% 9.25%
Tax rate 20.60% - 25.30% 22.95%
Cost of debt 4.30% - 5.50% 4.90%
WACC 6.2% - 8.8% 7.5%
WACC

BDI.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.84 1.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 11.00%
Tax rate 20.60% 25.30%
Debt/Equity ratio 0.46 0.46
Cost of debt 4.30% 5.50%
After-tax WACC 6.2% 8.8%
Selected WACC 7.5%