DII.B.TO
Dorel Industries Inc
Price:  
4.39 
CAD
Volume:  
800.00
Canada | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DII.B.TO WACC - Weighted Average Cost of Capital

The WACC of Dorel Industries Inc (DII.B.TO) is 7.7%.

The Cost of Equity of Dorel Industries Inc (DII.B.TO) is 19.75%.
The Cost of Debt of Dorel Industries Inc (DII.B.TO) is 6.20%.

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%
WACC

DII.B.TO WACC calculation

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%