FRU.TO
Freehold Royalties Ltd
Price:  
13.55 
CAD
Volume:  
230,208.00
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 7.4%.

The Cost of Equity of Freehold Royalties Ltd (FRU.TO) is 7.60%.
The Cost of Debt of Freehold Royalties Ltd (FRU.TO) is 4.25%.

Range Selected
Cost of equity 5.90% - 9.30% 7.60%
Tax rate 23.00% - 23.70% 23.35%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.8% - 8.9% 7.4%
WACC

FRU.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.52 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 9.30%
Tax rate 23.00% 23.70%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.00% 4.50%
After-tax WACC 5.8% 8.9%
Selected WACC 7.4%