BR.TO
Big Rock Brewery Inc
Price:  
1.18 
CAD
Volume:  
1,000.00
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 6.80% - 9.50% 8.15%
Tax rate 15.90% - 20.70% 18.30%
Cost of debt 6.40% - 7.00% 6.70%
WACC 5.8% - 6.7% 6.3%
WACC

BR.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.69 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 9.50%
Tax rate 15.90% 20.70%
Debt/Equity ratio 2.38 2.38
Cost of debt 6.40% 7.00%
After-tax WACC 5.8% 6.7%
Selected WACC 6.3%