DRX.TO
Adf Group Inc
Price:  
14.17 
CAD
Volume:  
45,199.00
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 6.5%.

The Cost of Equity of Adf Group Inc (DRX.TO) is 6.80%.
The Cost of Debt of Adf Group Inc (DRX.TO) is 4.40%.

Range Selected
Cost of equity 5.60% - 8.00% 6.80%
Tax rate 12.70% - 15.70% 14.20%
Cost of debt 4.00% - 4.80% 4.40%
WACC 5.4% - 7.6% 6.5%
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 0.46 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.00%
Tax rate 12.70% 15.70%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.00% 4.80%
After-tax WACC 5.4% 7.6%
Selected WACC 6.5%