BR.TO
Big Rock Brewery Inc
Price:  
1.20 
CAD
Volume:  
1,800.00
Canada | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BR.TO WACC - Weighted Average Cost of Capital

The WACC of Big Rock Brewery Inc (BR.TO) is 6.3%.

The Cost of Equity of Big Rock Brewery Inc (BR.TO) is 8.15%.
The Cost of Debt of Big Rock Brewery Inc (BR.TO) is 6.70%.

Range Selected
Cost of equity 6.50% - 9.80% 8.15%
Tax rate 15.90% - 20.70% 18.30%
Cost of debt 6.40% - 7.00% 6.70%
WACC 5.7% - 6.8% 6.3%
WACC

BR.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.66 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.80%
Tax rate 15.90% 20.70%
Debt/Equity ratio 2.43 2.43
Cost of debt 6.40% 7.00%
After-tax WACC 5.7% 6.8%
Selected WACC 6.3%