CWL.TO
Caldwell Partners International Inc
Price:  
0.75 
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 5.6%.

The Cost of Equity of Caldwell Partners International Inc (CWL.TO) is 7.00%.
The Cost of Debt of Caldwell Partners International Inc (CWL.TO) is 5.00%.

Range Selected
Cost of equity 6.00% - 8.00% 7.00%
Tax rate 17.90% - 20.60% 19.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.1% - 6.1% 5.6%
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 0.53 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.00%
Tax rate 17.90% 20.60%
Debt/Equity ratio 0.89 0.89
Cost of debt 5.00% 5.00%
After-tax WACC 5.1% 6.1%
Selected WACC 5.6%