The WACC of Dorel Industries Inc (DII.B.TO) is 6.1%.
Range | Selected | |
Cost of equity | 8.50% - 17.60% | 13.05% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.40% - 7.00% | 6.20% |
WACC | 4.8% - 7.4% | 6.1% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.04 | 2.21 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.50% | 17.60% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 4.59 | 4.59 |
Cost of debt | 5.40% | 7.00% |
After-tax WACC | 4.8% | 7.4% |
Selected WACC | 6.1% | |