CP.TO
Canadian Pacific Railway Ltd
Price:  
107.10 
CAD
Volume:  
258,238.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CP.TO WACC - Weighted Average Cost of Capital

The WACC of Canadian Pacific Railway Ltd (CP.TO) is 7.6%.

The Cost of Equity of Canadian Pacific Railway Ltd (CP.TO) is 8.60%.
The Cost of Debt of Canadian Pacific Railway Ltd (CP.TO) is 4.35%.

Range Selected
Cost of equity 7.20% - 10.00% 8.60%
Tax rate 22.00% - 22.90% 22.45%
Cost of debt 4.20% - 4.50% 4.35%
WACC 6.5% - 8.8% 7.6%
WACC

CP.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.8 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 10.00%
Tax rate 22.00% 22.90%
Debt/Equity ratio 0.23 0.23
Cost of debt 4.20% 4.50%
After-tax WACC 6.5% 8.8%
Selected WACC 7.6%