CJT.TO
Cargojet Inc
Price:  
131.89 
CAD
Volume:  
39,208.00
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 8.3%.

The Cost of Equity of Cargojet Inc (CJT.TO) is 8.75%.
The Cost of Debt of Cargojet Inc (CJT.TO) is 10.55%.

Range Selected
Cost of equity 6.80% - 10.70% 8.75%
Tax rate 23.40% - 34.40% 28.90%
Cost of debt 5.00% - 16.10% 10.55%
WACC 6.0% - 10.6% 8.3%
WACC

CJT.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.69 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.70%
Tax rate 23.40% 34.40%
Debt/Equity ratio 0.37 0.37
Cost of debt 5.00% 16.10%
After-tax WACC 6.0% 10.6%
Selected WACC 8.3%