CJT.TO
Cargojet Inc
Price:  
112.25 
CAD
Volume:  
67,052.00
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 7.0%.

The Cost of Equity of Cargojet Inc (CJT.TO) is 7.35%.
The Cost of Debt of Cargojet Inc (CJT.TO) is 8.85%.

Range Selected
Cost of equity 5.90% - 8.80% 7.35%
Tax rate 23.40% - 34.40% 28.90%
Cost of debt 5.00% - 12.70% 8.85%
WACC 5.4% - 8.7% 7.0%
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 0.52 0.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.80%
Tax rate 23.40% 34.40%
Debt/Equity ratio 0.37 0.37
Cost of debt 5.00% 12.70%
After-tax WACC 5.4% 8.7%
Selected WACC 7.0%