FOOD.TO
Goodfood Market Corp
Price:  
0.39 
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 12.6%.

The Cost of Equity of Goodfood Market Corp (FOOD.TO) is 10.20%.
The Cost of Debt of Goodfood Market Corp (FOOD.TO) is 14.25%.

Range Selected
Cost of equity 8.40% - 12.00% 10.20%
Tax rate 1.00% - 1.40% 1.20%
Cost of debt 5.30% - 23.20% 14.25%
WACC 6.4% - 18.9% 12.6%
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 1.02 1.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 12.00%
Tax rate 1.00% 1.40%
Debt/Equity ratio 1.74 1.74
Cost of debt 5.30% 23.20%
After-tax WACC 6.4% 18.9%
Selected WACC 12.6%