FTN.TO WACC - Weighted Average Cost of Capital

The WACC of Financial 15 Split Corp (FTN.TO) is 7.8%.

The Cost of Equity of Financial 15 Split Corp (FTN.TO) is 11.95%.

The Cost of Debt of Financial 15 Split Corp (FTN.TO) is 5.00%.

	Range	Selected
Cost of equity	10.60% - 13.30%	11.95%
Tax rate	25.90% - 26.50%	26.20%
Cost of debt	5.00% - 5.00%	5.00%
WACC	7.2% - 8.5%	7.8%

WACC

FTN.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.46	1.51

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.60%	13.30%

Tax rate	25.90%	26.50%
Debt/Equity ratio	1	1
Cost of debt	5.00%	5.00%

After-tax WACC	7.2%	8.5%


Selected WACC	7.8%

FTN.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for FTN.TO:

cost_of_equity (11.95%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.46) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.