DXT.TO
Dexterra Group Inc
Price:  
7.45 
CAD
Volume:  
4,300.00
Canada | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DXT.TO WACC - Weighted Average Cost of Capital

The WACC of Dexterra Group Inc (DXT.TO) is 8.9%.

The Cost of Equity of Dexterra Group Inc (DXT.TO) is 7.85%.
The Cost of Debt of Dexterra Group Inc (DXT.TO) is 16.75%.

Range Selected
Cost of equity 6.50% - 9.20% 7.85%
Tax rate 20.80% - 24.20% 22.50%
Cost of debt 4.90% - 28.60% 16.75%
WACC 6.0% - 11.8% 8.9%
WACC

DXT.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.65 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.20%
Tax rate 20.80% 24.20%
Debt/Equity ratio 0.26 0.26
Cost of debt 4.90% 28.60%
After-tax WACC 6.0% 11.8%
Selected WACC 8.9%