DRX.TO
Adf Group Inc
Price:  
8.04 
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 7.0%.

The Cost of Equity of Adf Group Inc (DRX.TO) is 7.60%.
The Cost of Debt of Adf Group Inc (DRX.TO) is 4.40%.

Range Selected
Cost of equity 6.50% - 8.70% 7.60%
Tax rate 12.70% - 15.70% 14.20%
Cost of debt 4.00% - 4.80% 4.40%
WACC 6.0% - 7.9% 7.0%
WACC

DRX.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.66 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 8.70%
Tax rate 12.70% 15.70%
Debt/Equity ratio 0.2 0.2
Cost of debt 4.00% 4.80%
After-tax WACC 6.0% 7.9%
Selected WACC 7.0%