BDT.TO WACC - Weighted Average Cost of Capital

The WACC of Bird Construction Inc (BDT.TO) is 9.9%.

The Cost of Equity of Bird Construction Inc (BDT.TO) is 10.90%.

The Cost of Debt of Bird Construction Inc (BDT.TO) is 6.30%.

	Range	Selected
Cost of equity	9.50% - 12.30%	10.90%
Tax rate	25.40% - 25.80%	25.60%
Cost of debt	4.40% - 8.20%	6.30%
WACC	8.5% - 11.3%	9.9%

WACC

BDT.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.23	1.34

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.50%	12.30%

Tax rate	25.40%	25.80%
Debt/Equity ratio	0.19	0.19
Cost of debt	4.40%	8.20%

After-tax WACC	8.5%	11.3%


Selected WACC	9.9%

BDT.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for BDT.TO:

cost_of_equity (10.90%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.23) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.