GCL.TO
Colabor Group Inc
Price:  
1.21 
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 7.5%.

The Cost of Equity of Colabor Group Inc (GCL.TO) is 9.10%.
The Cost of Debt of Colabor Group Inc (GCL.TO) is 7.10%.

Range Selected
Cost of equity 7.90% - 10.30% 9.10%
Tax rate 24.60% - 25.30% 24.95%
Cost of debt 7.10% - 7.10% 7.10%
WACC 6.8% - 8.2% 7.5%
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 0.9 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.30%
Tax rate 24.60% 25.30%
Debt/Equity ratio 0.73 0.73
Cost of debt 7.10% 7.10%
After-tax WACC 6.8% 8.2%
Selected WACC 7.5%