DRX.TO
Adf Group Inc
Price:  
9.92 
CAD
Volume:  
97,687.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRX.TO WACC - Weighted Average Cost of Capital

The WACC of Adf Group Inc (DRX.TO) is 6.3%.

The Cost of Equity of Adf Group Inc (DRX.TO) is 6.70%.
The Cost of Debt of Adf Group Inc (DRX.TO) is 4.40%.

Range Selected
Cost of equity 5.00% - 8.40% 6.70%
Tax rate 12.70% - 17.90% 15.30%
Cost of debt 4.10% - 4.70% 4.40%
WACC 4.8% - 7.7% 6.3%
WACC

DRX.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 8.40%
Tax rate 12.70% 17.90%
Debt/Equity ratio 0.17 0.17
Cost of debt 4.10% 4.70%
After-tax WACC 4.8% 7.7%
Selected WACC 6.3%