CSW.A.TO
Corby Spirit and Wine Ltd
Price:  
13.41 
CAD
Volume:  
13,307.00
Canada | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSW.A.TO WACC - Weighted Average Cost of Capital

The WACC of Corby Spirit and Wine Ltd (CSW.A.TO) is 5.4%.

The Cost of Equity of Corby Spirit and Wine Ltd (CSW.A.TO) is 5.90%.
The Cost of Debt of Corby Spirit and Wine Ltd (CSW.A.TO) is 5.00%.

Range Selected
Cost of equity 5.10% - 6.70% 5.90%
Tax rate 26.90% - 26.90% 26.90%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 6.0% 5.4%
WACC

CSW.A.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 6.70%
Tax rate 26.90% 26.90%
Debt/Equity ratio 0.31 0.31
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 6.0%
Selected WACC 5.4%