GCL.TO
Colabor Group Inc
Price:  
0.87 
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 8.4%.

The Cost of Equity of Colabor Group Inc (GCL.TO) is 10.60%.
The Cost of Debt of Colabor Group Inc (GCL.TO) is 8.40%.

Range Selected
Cost of equity 8.70% - 12.50% 10.60%
Tax rate 24.60% - 26.00% 25.30%
Cost of debt 8.40% - 8.40% 8.40%
WACC 7.5% - 9.4% 8.4%
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 1.09 1.38
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 12.50%
Tax rate 24.60% 26.00%
Debt/Equity ratio 1.02 1.02
Cost of debt 8.40% 8.40%
After-tax WACC 7.5% 9.4%
Selected WACC 8.4%