CNR.TO
Canadian National Railway Co
Price:  
159.43 
CAD
Volume:  
313,436.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNR.TO WACC - Weighted Average Cost of Capital

The WACC of Canadian National Railway Co (CNR.TO) is 7.7%.

The Cost of Equity of Canadian National Railway Co (CNR.TO) is 8.50%.
The Cost of Debt of Canadian National Railway Co (CNR.TO) is 4.30%.

Range Selected
Cost of equity 7.10% - 9.90% 8.50%
Tax rate 22.60% - 23.40% 23.00%
Cost of debt 4.10% - 4.50% 4.30%
WACC 6.5% - 8.9% 7.7%
WACC

CNR.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.77 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.90%
Tax rate 22.60% 23.40%
Debt/Equity ratio 0.18 0.18
Cost of debt 4.10% 4.50%
After-tax WACC 6.5% 8.9%
Selected WACC 7.7%