CMC.CN
Cielo Waste Solutions Corp
Price:  
0.35 
CAD
Volume:  
3,121,570.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMC.CN WACC - Weighted Average Cost of Capital

The WACC of Cielo Waste Solutions Corp (CMC.CN) is 6.8%.

The Cost of Equity of Cielo Waste Solutions Corp (CMC.CN) is 6.90%.
The Cost of Debt of Cielo Waste Solutions Corp (CMC.CN) is 5.50%.

Range Selected
Cost of equity 5.40% - 8.40% 6.90%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.4% - 8.3% 6.8%
WACC

CMC.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.33 0.62
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.40% 8.40%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 7.00%
After-tax WACC 5.4% 8.3%
Selected WACC 6.8%

CMC.CN's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for CMC.CN:

cost_of_equity (6.90%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (0.33) + risk_adjustments (0.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.