FRU.TO
Freehold Royalties Ltd
Price:  
13.95 
CAD
Volume:  
208,156.00
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 8.4%.

The Cost of Equity of Freehold Royalties Ltd (FRU.TO) is 8.75%.
The Cost of Debt of Freehold Royalties Ltd (FRU.TO) is 4.25%.

Range Selected
Cost of equity 7.70% - 9.80% 8.75%
Tax rate 23.30% - 25.00% 24.15%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.3% - 9.4% 8.4%
WACC

FRU.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.8 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 9.80%
Tax rate 23.30% 25.00%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 4.50%
After-tax WACC 7.3% 9.4%
Selected WACC 8.4%