CGY.TO
Calian Group Ltd
Price:  
48.75 
CAD
Volume:  
6,114.00
Canada | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGY.TO WACC - Weighted Average Cost of Capital

The WACC of Calian Group Ltd (CGY.TO) is 6.3%.

The Cost of Equity of Calian Group Ltd (CGY.TO) is 6.60%.
The Cost of Debt of Calian Group Ltd (CGY.TO) is 5.95%.

Range Selected
Cost of equity 4.60% - 8.60% 6.60%
Tax rate 37.20% - 39.90% 38.55%
Cost of debt 4.40% - 7.50% 5.95%
WACC 4.4% - 8.1% 6.3%
WACC

CGY.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.29 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.60% 8.60%
Tax rate 37.20% 39.90%
Debt/Equity ratio 0.13 0.13
Cost of debt 4.40% 7.50%
After-tax WACC 4.4% 8.1%
Selected WACC 6.3%