GDL.TO
Goodfellow Inc
Price:  
14.70 
CAD
Volume:  
308.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GDL.TO WACC - Weighted Average Cost of Capital

The WACC of Goodfellow Inc (GDL.TO) is 9.2%.

The Cost of Equity of Goodfellow Inc (GDL.TO) is 9.75%.
The Cost of Debt of Goodfellow Inc (GDL.TO) is 4.90%.

Range Selected
Cost of equity 8.20% - 11.30% 9.75%
Tax rate 26.90% - 27.10% 27.00%
Cost of debt 4.00% - 5.80% 4.90%
WACC 7.7% - 10.6% 9.2%
WACC

GDL.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.98 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 11.30%
Tax rate 26.90% 27.10%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.00% 5.80%
After-tax WACC 7.7% 10.6%
Selected WACC 9.2%