CGX.TO
Cineplex Inc
Price:  
8.44 
CAD
Volume:  
302,458.00
Canada | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGX.TO WACC - Weighted Average Cost of Capital

The WACC of Cineplex Inc (CGX.TO) is 9.2%.

The Cost of Equity of Cineplex Inc (CGX.TO) is 10.85%.
The Cost of Debt of Cineplex Inc (CGX.TO) is 10.35%.

Range Selected
Cost of equity 6.70% - 15.00% 10.85%
Tax rate 10.00% - 17.00% 13.50%
Cost of debt 4.60% - 16.10% 10.35%
WACC 4.7% - 13.7% 9.2%
WACC

CGX.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.68 1.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 15.00%
Tax rate 10.00% 17.00%
Debt/Equity ratio 3.53 3.53
Cost of debt 4.60% 16.10%
After-tax WACC 4.7% 13.7%
Selected WACC 9.2%