CWL.TO
Caldwell Partners International Inc
Price:  
0.75 
CAD
Volume:  
7,500.00
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 6.0%.

The Cost of Equity of Caldwell Partners International Inc (CWL.TO) is 8.00%.
The Cost of Debt of Caldwell Partners International Inc (CWL.TO) is 5.00%.

Range Selected
Cost of equity 6.20% - 9.80% 8.00%
Tax rate 17.90% - 20.60% 19.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 6.9% 6.0%
WACC

CWL.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.58 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 9.80%
Tax rate 17.90% 20.60%
Debt/Equity ratio 0.98 0.98
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 6.9%
Selected WACC 6.0%