CGO.TO
Cogeco Inc
Price:  
57.96 
CAD
Volume:  
13,010.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGO.TO WACC - Weighted Average Cost of Capital

The WACC of Cogeco Inc (CGO.TO) is 6.4%.

The Cost of Equity of Cogeco Inc (CGO.TO) is 25.20%.
The Cost of Debt of Cogeco Inc (CGO.TO) is 5.30%.

Range Selected
Cost of equity 20.30% - 30.10% 25.20%
Tax rate 19.00% - 20.50% 19.75%
Cost of debt 4.60% - 6.00% 5.30%
WACC 5.4% - 7.3% 6.4%
WACC

CGO.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 3.34 4.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 20.30% 30.10%
Tax rate 19.00% 20.50%
Debt/Equity ratio 9.02 9.02
Cost of debt 4.60% 6.00%
After-tax WACC 5.4% 7.3%
Selected WACC 6.4%