CPX.TO
Capital Power Corp
Price:  
38.66 
CAD
Volume:  
468,219.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPX.TO WACC - Weighted Average Cost of Capital

The WACC of Capital Power Corp (CPX.TO) is 5.8%.

The Cost of Equity of Capital Power Corp (CPX.TO) is 8.20%.
The Cost of Debt of Capital Power Corp (CPX.TO) is 4.75%.

Range Selected
Cost of equity 6.90% - 9.50% 8.20%
Tax rate 33.60% - 39.10% 36.35%
Cost of debt 4.00% - 5.50% 4.75%
WACC 4.9% - 6.7% 5.8%
WACC

CPX.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.71 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.50%
Tax rate 33.60% 39.10%
Debt/Equity ratio 0.86 0.86
Cost of debt 4.00% 5.50%
After-tax WACC 4.9% 6.7%
Selected WACC 5.8%