CWL.TO
Caldwell Partners International Inc
Price:  
1.20 
CAD
Volume:  
24,911.00
Canada | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CWL.TO WACC - Weighted Average Cost of Capital

The WACC of Caldwell Partners International Inc (CWL.TO) is 7.2%.

The Cost of Equity of Caldwell Partners International Inc (CWL.TO) is 9.55%.
The Cost of Debt of Caldwell Partners International Inc (CWL.TO) is 5.00%.

Range Selected
Cost of equity 8.10% - 11.00% 9.55%
Tax rate 17.90% - 20.60% 19.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.4% - 8.0% 7.2%
WACC

CWL.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.96 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 11.00%
Tax rate 17.90% 20.60%
Debt/Equity ratio 0.72 0.72
Cost of debt 5.00% 5.00%
After-tax WACC 6.4% 8.0%
Selected WACC 7.2%