CFF.TO
Conifex Timber Inc
Price:  
0.33 
CAD
Volume:  
19,500.00
Canada | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CFF.TO WACC - Weighted Average Cost of Capital

The WACC of Conifex Timber Inc (CFF.TO) is 6.2%.

The Cost of Equity of Conifex Timber Inc (CFF.TO) is 9.00%.
The Cost of Debt of Conifex Timber Inc (CFF.TO) is 7.40%.

Range Selected
Cost of equity 6.70% - 11.30% 9.00%
Tax rate 18.80% - 26.30% 22.55%
Cost of debt 7.00% - 7.80% 7.40%
WACC 5.8% - 6.6% 6.2%
WACC

CFF.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.7 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 11.30%
Tax rate 18.80% 26.30%
Debt/Equity ratio 5.84 5.84
Cost of debt 7.00% 7.80%
After-tax WACC 5.8% 6.6%
Selected WACC 6.2%

CFF.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 CFF.TO:

cost_of_equity (9.00%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.7) + 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.