CYB.TO
Cymbria Corp
Price:  
72.48 
CAD
Volume:  
1,850.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CYB.TO WACC - Weighted Average Cost of Capital

The WACC of Cymbria Corp (CYB.TO) is 8.2%.

The Cost of Equity of Cymbria Corp (CYB.TO) is 8.10%.
The Cost of Debt of Cymbria Corp (CYB.TO) is 13.10%.

Range Selected
Cost of equity 6.80% - 9.40% 8.10%
Tax rate 12.40% - 14.40% 13.40%
Cost of debt 4.00% - 22.20% 13.10%
WACC 6.6% - 9.8% 8.2%
WACC

CYB.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.71 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 9.40%
Tax rate 12.40% 14.40%
Debt/Equity ratio 0.04 0.04
Cost of debt 4.00% 22.20%
After-tax WACC 6.6% 9.8%
Selected WACC 8.2%