DII.B.TO
Dorel Industries Inc
Price:  
5.39 
CAD
Volume:  
11,578.00
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 7.9%.

The Cost of Equity of Dorel Industries Inc (DII.B.TO) is 19.70%.
The Cost of Debt of Dorel Industries Inc (DII.B.TO) is 6.55%.

Range Selected
Cost of equity 15.30% - 24.10% 19.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 6.10% - 7.00% 6.55%
WACC 6.8% - 9.1% 7.9%
WACC

DII.B.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.36 3.25
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.30% 24.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 3.81 3.81
Cost of debt 6.10% 7.00%
After-tax WACC 6.8% 9.1%
Selected WACC 7.9%