FOOD.TO
Goodfood Market Corp
Price:  
0.14 
CAD
Volume:  
16,413.00
Canada | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FOOD.TO WACC - Weighted Average Cost of Capital

The WACC of Goodfood Market Corp (FOOD.TO) is 7.1%.

The Cost of Equity of Goodfood Market Corp (FOOD.TO) is 12.50%.
The Cost of Debt of Goodfood Market Corp (FOOD.TO) is 5.95%.

Range Selected
Cost of equity 10.60% - 14.40% 12.50%
Tax rate 1.00% - 1.40% 1.20%
Cost of debt 4.90% - 7.00% 5.95%
WACC 5.9% - 8.3% 7.1%
WACC

FOOD.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.45 1.68
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.60% 14.40%
Tax rate 1.00% 1.40%
Debt/Equity ratio 4.33 4.33
Cost of debt 4.90% 7.00%
After-tax WACC 5.9% 8.3%
Selected WACC 7.1%

FOOD.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for FOOD.TO:

cost_of_equity (12.50%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.45) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.