CGX.TO
Cineplex Inc
Price:  
12.73 
CAD
Volume:  
320,138.00
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 10.2%.

The Cost of Equity of Cineplex Inc (CGX.TO) is 6.60%.
The Cost of Debt of Cineplex Inc (CGX.TO) is 13.90%.

Range Selected
Cost of equity 5.00% - 8.20% 6.60%
Tax rate 10.00% - 17.00% 13.50%
Cost of debt 4.60% - 23.20% 13.90%
WACC 4.4% - 16.0% 10.2%
WACC

CGX.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.36 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 8.20%
Tax rate 10.00% 17.00%
Debt/Equity ratio 2.38 2.38
Cost of debt 4.60% 23.20%
After-tax WACC 4.4% 16.0%
Selected WACC 10.2%