CGO.TO
Cogeco Inc
Price:  
50.00 
CAD
Volume:  
9,439.00
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 6.3%.

The Cost of Equity of Cogeco Inc (CGO.TO) is 27.45%.
The Cost of Debt of Cogeco Inc (CGO.TO) is 5.85%.

Range Selected
Cost of equity 22.80% - 32.10% 27.45%
Tax rate 19.00% - 20.50% 19.75%
Cost of debt 4.60% - 7.10% 5.85%
WACC 5.1% - 7.5% 6.3%
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 3.82 4.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 22.80% 32.10%
Tax rate 19.00% 20.50%
Debt/Equity ratio 12.81 12.81
Cost of debt 4.60% 7.10%
After-tax WACC 5.1% 7.5%
Selected WACC 6.3%