The WACC of Corby Spirit and Wine Ltd (CSW.A.TO) is 5.2%.
Range | Selected | |
Cost of equity | 4.90% - 6.50% | 5.70% |
Tax rate | 26.90% - 26.90% | 26.90% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.6% - 5.8% | 5.2% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.35 | 0.38 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 4.90% | 6.50% |
Tax rate | 26.90% | 26.90% |
Debt/Equity ratio | 0.31 | 0.31 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.6% | 5.8% |
Selected WACC | 5.2% | |