CSW.A.TO
Corby Spirit and Wine Ltd
Price:  
12.56 
CAD
Volume:  
16,337.00
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 5.6%.

The Cost of Equity of Corby Spirit and Wine Ltd (CSW.A.TO) is 6.60%.
The Cost of Debt of Corby Spirit and Wine Ltd (CSW.A.TO) is 4.25%.

Range Selected
Cost of equity 5.50% - 7.70% 6.60%
Tax rate 26.90% - 27.10% 27.00%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.8% - 6.4% 5.6%
WACC

CSW.A.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.46 0.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.70%
Tax rate 26.90% 27.10%
Debt/Equity ratio 0.39 0.39
Cost of debt 4.00% 4.50%
After-tax WACC 4.8% 6.4%
Selected WACC 5.6%