BDI.TO
Black Diamond Group Ltd
Price:  
9.30 
CAD
Volume:  
29,954.00
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 6.9%.

The Cost of Equity of Black Diamond Group Ltd (BDI.TO) is 8.20%.
The Cost of Debt of Black Diamond Group Ltd (BDI.TO) is 5.05%.

Range Selected
Cost of equity 6.70% - 9.70% 8.20%
Tax rate 21.70% - 26.40% 24.05%
Cost of debt 4.90% - 5.20% 5.05%
WACC 5.8% - 7.9% 6.9%
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 0.68 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.70%
Tax rate 21.70% 26.40%
Debt/Equity ratio 0.45 0.45
Cost of debt 4.90% 5.20%
After-tax WACC 5.8% 7.9%
Selected WACC 6.9%