CJT.TO
Cargojet Inc
Price:  
111.57 
CAD
Volume:  
78,278.00
Canada | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CJT.TO WACC - Weighted Average Cost of Capital

The WACC of Cargojet Inc (CJT.TO) is 7.4%.

The Cost of Equity of Cargojet Inc (CJT.TO) is 8.10%.
The Cost of Debt of Cargojet Inc (CJT.TO) is 8.35%.

Range Selected
Cost of equity 6.60% - 9.60% 8.10%
Tax rate 23.40% - 34.40% 28.90%
Cost of debt 5.00% - 11.70% 8.35%
WACC 5.7% - 9.0% 7.4%
WACC

CJT.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.67 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.60%
Tax rate 23.40% 34.40%
Debt/Equity ratio 0.44 0.44
Cost of debt 5.00% 11.70%
After-tax WACC 5.7% 9.0%
Selected WACC 7.4%