The WACC of Crown Capital Partners Inc (CRWN.TO) is 5.9%.
| Range | Selected | |
| Cost of equity | 25.00% - 36.70% | 30.85% |
| Tax rate | 13.10% - 19.10% | 16.10% |
| Cost of debt | 5.40% - 5.90% | 5.65% |
| WACC | 5.6% - 6.2% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 4.29 | 5.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 25.00% | 36.70% |
| Tax rate | 13.10% | 19.10% |
| Debt/Equity ratio | 21.36 | 21.36 |
| Cost of debt | 5.40% | 5.90% |
| After-tax WACC | 5.6% | 6.2% |
| Selected WACC | 5.9% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for CRWN.TO:
cost_of_equity (30.85%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (4.29) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.