DRM.TO
DREAM Unlimited Corp
Price:  
29.92 
CAD
Volume:  
12,129.00
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 6.1%.

The Cost of Equity of DREAM Unlimited Corp (DRM.TO) is 8.95%.
The Cost of Debt of DREAM Unlimited Corp (DRM.TO) is 5.00%.

Range Selected
Cost of equity 7.10% - 10.80% 8.95%
Tax rate 14.80% - 17.70% 16.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.4% - 6.8% 6.1%
WACC

DRM.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.76 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 10.80%
Tax rate 14.80% 17.70%
Debt/Equity ratio 1.5 1.5
Cost of debt 5.00% 5.00%
After-tax WACC 5.4% 6.8%
Selected WACC 6.1%