BNRE.TO
Brookfield Reinsurance Ltd
Price:  
81.44 
CAD
Volume:  
16,122.00
Bermuda | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BNRE.TO WACC - Weighted Average Cost of Capital

The WACC of Brookfield Reinsurance Ltd (BNRE.TO) is 6.1%.

The Cost of Equity of Brookfield Reinsurance Ltd (BNRE.TO) is 8.35%.
The Cost of Debt of Brookfield Reinsurance Ltd (BNRE.TO) is 5.00%.

Range Selected
Cost of equity 7.30% - 9.40% 8.35%
Tax rate 4.30% - 7.70% 6.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 6.5% 6.1%
WACC

BNRE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.81 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.40%
Tax rate 4.30% 7.70%
Debt/Equity ratio 1.55 1.55
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 6.5%
Selected WACC 6.1%