DR.TO
Medical Facilities Corp
Price:  
9.50 
CAD
Volume:  
77,506.00
Canada | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DR.TO WACC - Weighted Average Cost of Capital

The WACC of Medical Facilities Corp (DR.TO) is 7.8%.

The Cost of Equity of Medical Facilities Corp (DR.TO) is 11.05%.
The Cost of Debt of Medical Facilities Corp (DR.TO) is 5.25%.

Range Selected
Cost of equity 9.40% - 12.70% 11.05%
Tax rate 13.10% - 15.60% 14.35%
Cost of debt 4.90% - 5.60% 5.25%
WACC 6.8% - 8.7% 7.8%
WACC

DR.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.15 1.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 12.70%
Tax rate 13.10% 15.60%
Debt/Equity ratio 1.01 1.01
Cost of debt 4.90% 5.60%
After-tax WACC 6.8% 8.7%
Selected WACC 7.8%