DIV.TO
Diversified Royalty Corp
Price:  
2.77 
CAD
Volume:  
183,579.00
Canada | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DIV.TO WACC - Weighted Average Cost of Capital

The WACC of Diversified Royalty Corp (DIV.TO) is 6.5%.

The Cost of Equity of Diversified Royalty Corp (DIV.TO) is 7.75%.
The Cost of Debt of Diversified Royalty Corp (DIV.TO) is 5.85%.

Range Selected
Cost of equity 6.70% - 8.80% 7.75%
Tax rate 27.70% - 28.40% 28.05%
Cost of debt 5.50% - 6.20% 5.85%
WACC 5.8% - 7.3% 6.5%
WACC

DIV.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.67 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 8.80%
Tax rate 27.70% 28.40%
Debt/Equity ratio 0.5 0.5
Cost of debt 5.50% 6.20%
After-tax WACC 5.8% 7.3%
Selected WACC 6.5%