The WACC of Dorel Industries Inc (DII.B.TO) is 7.7%.
Range | Selected | |
Cost of equity | 15.30% - 24.20% | 19.75% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.40% - 7.00% | 6.20% |
WACC | 6.3% - 9.0% | 7.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 2.39 | 3.29 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 15.30% | 24.20% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 3.89 | 3.89 |
Cost of debt | 5.40% | 7.00% |
After-tax WACC | 6.3% | 9.0% |
Selected WACC | 7.7% | |