DRM.TO
DREAM Unlimited Corp
Price:  
19.60 
CAD
Volume:  
26,870.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRM.TO WACC - Weighted Average Cost of Capital

The WACC of DREAM Unlimited Corp (DRM.TO) is 6.4%.

The Cost of Equity of DREAM Unlimited Corp (DRM.TO) is 11.50%.
The Cost of Debt of DREAM Unlimited Corp (DRM.TO) is 5.00%.

Range Selected
Cost of equity 9.60% - 13.40% 11.50%
Tax rate 14.80% - 17.70% 16.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 6.9% 6.4%
WACC

DRM.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.24 1.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.60% 13.40%
Tax rate 14.80% 17.70%
Debt/Equity ratio 2.29 2.29
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 6.9%
Selected WACC 6.4%