The WACC of Corby Spirit and Wine Ltd (CSW.A.TO) is 5.7%.
Range | Selected | |
Cost of equity | 5.60% - 7.90% | 6.75% |
Tax rate | 26.90% - 27.10% | 27.00% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 4.8% - 6.6% | 5.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.47 | 0.62 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.60% | 7.90% |
Tax rate | 26.90% | 27.10% |
Debt/Equity ratio | 0.38 | 0.38 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 4.8% | 6.6% |
Selected WACC | 5.7% | |