CPX.TO
Capital Power Corp
Price:  
42.05 
CAD
Volume:  
117,155.00
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 5.7%.

The Cost of Equity of Capital Power Corp (CPX.TO) is 8.30%.
The Cost of Debt of Capital Power Corp (CPX.TO) is 4.40%.

Range Selected
Cost of equity 6.60% - 10.00% 8.30%
Tax rate 31.90% - 39.10% 35.50%
Cost of debt 4.00% - 4.80% 4.40%
WACC 4.8% - 6.7% 5.7%
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 0.65 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 10.00%
Tax rate 31.90% 39.10%
Debt/Equity ratio 0.89 0.89
Cost of debt 4.00% 4.80%
After-tax WACC 4.8% 6.7%
Selected WACC 5.7%