FRU.TO
Freehold Royalties Ltd
Price:  
13.65 
CAD
Volume:  
109,491.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FRU.TO WACC - Weighted Average Cost of Capital

The WACC of Freehold Royalties Ltd (FRU.TO) is 9.0%.

The Cost of Equity of Freehold Royalties Ltd (FRU.TO) is 9.30%.
The Cost of Debt of Freehold Royalties Ltd (FRU.TO) is 4.25%.

Range Selected
Cost of equity 6.60% - 12.00% 9.30%
Tax rate 23.00% - 23.70% 23.35%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.4% - 11.5% 9.0%
WACC

FRU.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.68 1.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 12.00%
Tax rate 23.00% 23.70%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.00% 4.50%
After-tax WACC 6.4% 11.5%
Selected WACC 9.0%