The WACC of Black Diamond Group Ltd (BDI.TO) is 7.3%.
Range | Selected | |
Cost of equity | 7.10% - 10.20% | 8.65% |
Tax rate | 20.60% - 25.30% | 22.95% |
Cost of debt | 4.30% - 4.90% | 4.60% |
WACC | 6.2% - 8.5% | 7.3% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.78 | 0.99 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.10% | 10.20% |
Tax rate | 20.60% | 25.30% |
Debt/Equity ratio | 0.35 | 0.35 |
Cost of debt | 4.30% | 4.90% |
After-tax WACC | 6.2% | 8.5% |
Selected WACC | 7.3% | |