EXE.TO
Extendicare Inc
Price:  
7.83 
CAD
Volume:  
125,504.00
Canada | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXE.TO WACC - Weighted Average Cost of Capital

The WACC of Extendicare Inc (EXE.TO) is 6.9%.

The Cost of Equity of Extendicare Inc (EXE.TO) is 8.80%.
The Cost of Debt of Extendicare Inc (EXE.TO) is 4.40%.

Range Selected
Cost of equity 7.60% - 10.00% 8.80%
Tax rate 26.30% - 29.70% 28.00%
Cost of debt 4.00% - 4.80% 4.40%
WACC 6.0% - 7.7% 6.9%
WACC

EXE.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.85 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.00%
Tax rate 26.30% 29.70%
Debt/Equity ratio 0.51 0.51
Cost of debt 4.00% 4.80%
After-tax WACC 6.0% 7.7%
Selected WACC 6.9%