GCL.TO
Colabor Group Inc
Price:  
1.14 
CAD
Volume:  
23,100.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GCL.TO WACC - Weighted Average Cost of Capital

The WACC of Colabor Group Inc (GCL.TO) is 6.9%.

The Cost of Equity of Colabor Group Inc (GCL.TO) is 7.85%.
The Cost of Debt of Colabor Group Inc (GCL.TO) is 7.60%.

Range Selected
Cost of equity 6.50% - 9.20% 7.85%
Tax rate 24.60% - 26.00% 25.30%
Cost of debt 7.60% - 7.60% 7.60%
WACC 6.2% - 7.7% 6.9%
WACC

GCL.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.63 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.20%
Tax rate 24.60% 26.00%
Debt/Equity ratio 0.78 0.78
Cost of debt 7.60% 7.60%
After-tax WACC 6.2% 7.7%
Selected WACC 6.9%