CTF.UN.TO
Citadel Income Fund
Price:  
2.64 
CAD
Volume:  
11,304.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTF.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Citadel Income Fund (CTF.UN.TO) is 7.2%.

The Cost of Equity of Citadel Income Fund (CTF.UN.TO) is 10.15%.
The Cost of Debt of Citadel Income Fund (CTF.UN.TO) is 4.25%.

Range Selected
Cost of equity 8.70% - 11.60% 10.15%
Tax rate 1.00% - 1.60% 1.30%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.3% - 8.0% 7.2%
WACC

CTF.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.09 1.21
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.60%
Tax rate 1.00% 1.60%
Debt/Equity ratio 1 1
Cost of debt 4.00% 4.50%
After-tax WACC 6.3% 8.0%
Selected WACC 7.2%