FSV.TO
FirstService Corp
Price:  
272.07 
CAD
Volume:  
16,472.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FSV.TO WACC - Weighted Average Cost of Capital

The WACC of FirstService Corp (FSV.TO) is 8.2%.

The Cost of Equity of FirstService Corp (FSV.TO) is 8.85%.
The Cost of Debt of FirstService Corp (FSV.TO) is 4.25%.

Range Selected
Cost of equity 7.50% - 10.20% 8.85%
Tax rate 25.00% - 25.30% 25.15%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.0% - 9.4% 8.2%
WACC

FSV.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.86 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.20%
Tax rate 25.00% 25.30%
Debt/Equity ratio 0.14 0.14
Cost of debt 4.00% 4.50%
After-tax WACC 7.0% 9.4%
Selected WACC 8.2%