GCL.TO WACC - Weighted Average Cost of Capital

The WACC of Colabor Group Inc (GCL.TO) is 9.0%.

The Cost of Equity of Colabor Group Inc (GCL.TO) is 7.20%.

The Cost of Debt of Colabor Group Inc (GCL.TO) is 14.90%.

	Range	Selected
Cost of equity	6.00% - 8.40%	7.20%
Tax rate	26.10% - 28.00%	27.05%
Cost of debt	14.90% - 14.90%	14.90%
WACC	8.5% - 9.6%	9.0%

WACC

GCL.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.56	0.69

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.00%	8.40%

Tax rate	26.10%	28.00%
Debt/Equity ratio	0.99	0.99
Cost of debt	14.90%	14.90%

After-tax WACC	8.5%	9.6%


Selected WACC	9.0%

GCL.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 GCL.TO:

cost_of_equity (7.20%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.56) + 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.