GCL.TO
Colabor Group Inc
Price:  
0.89 
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 7.8%.

The Cost of Equity of Colabor Group Inc (GCL.TO) is 10.50%.
The Cost of Debt of Colabor Group Inc (GCL.TO) is 6.80%.

Range Selected
Cost of equity 8.70% - 12.30% 10.50%
Tax rate 24.60% - 26.00% 25.30%
Cost of debt 6.80% - 6.80% 6.80%
WACC 6.9% - 8.7% 7.8%
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 1.08 1.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 12.30%
Tax rate 24.60% 26.00%
Debt/Equity ratio 0.96 0.96
Cost of debt 6.80% 6.80%
After-tax WACC 6.9% 8.7%
Selected WACC 7.8%