CNR.TO
Canadian National Railway Co
Price:  
163.81 
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 8.3%.

The Cost of Equity of Canadian National Railway Co (CNR.TO) is 9.15%.
The Cost of Debt of Canadian National Railway Co (CNR.TO) is 4.40%.

Range Selected
Cost of equity 8.10% - 10.20% 9.15%
Tax rate 22.60% - 23.40% 23.00%
Cost of debt 4.30% - 4.50% 4.40%
WACC 7.4% - 9.2% 8.3%
WACC

CNR.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.95 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.20%
Tax rate 22.60% 23.40%
Debt/Equity ratio 0.18 0.18
Cost of debt 4.30% 4.50%
After-tax WACC 7.4% 9.2%
Selected WACC 8.3%