CMG.TO
Computer Modelling Group Ltd
Price:  
12.63 
CAD
Volume:  
47,814.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMG.TO WACC - Weighted Average Cost of Capital

The WACC of Computer Modelling Group Ltd (CMG.TO) is 7.2%.

The Cost of Equity of Computer Modelling Group Ltd (CMG.TO) is 7.40%.
The Cost of Debt of Computer Modelling Group Ltd (CMG.TO) is 4.25%.

Range Selected
Cost of equity 5.50% - 9.30% 7.40%
Tax rate 25.40% - 26.50% 25.95%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.4% - 9.1% 7.2%
WACC

CMG.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.74
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.50% 9.30%
Tax rate 25.40% 26.50%
Debt/Equity ratio 0.04 0.04
Cost of debt 4.00% 4.50%
After-tax WACC 5.4% 9.1%
Selected WACC 7.2%