EXE.TO
Extendicare Inc
Price:  
10.10 
CAD
Volume:  
52,578.00
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 6.3%.

The Cost of Equity of Extendicare Inc (EXE.TO) is 7.50%.
The Cost of Debt of Extendicare Inc (EXE.TO) is 4.25%.

Range Selected
Cost of equity 5.70% - 9.30% 7.50%
Tax rate 26.30% - 29.70% 28.00%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.9% - 7.6% 6.3%
WACC

EXE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 9.30%
Tax rate 26.30% 29.70%
Debt/Equity ratio 0.4 0.4
Cost of debt 4.00% 4.50%
After-tax WACC 4.9% 7.6%
Selected WACC 6.3%