GDL.TO
Goodfellow Inc
Price:  
13.63 
CAD
Volume:  
2,120.00
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 9.7%.

The Cost of Equity of Goodfellow Inc (GDL.TO) is 10.35%.
The Cost of Debt of Goodfellow Inc (GDL.TO) is 4.90%.

Range Selected
Cost of equity 8.70% - 12.00% 10.35%
Tax rate 26.90% - 27.10% 27.00%
Cost of debt 4.00% - 5.80% 4.90%
WACC 8.1% - 11.2% 9.7%
WACC

GDL.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 1.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 12.00%
Tax rate 26.90% 27.10%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.00% 5.80%
After-tax WACC 8.1% 11.2%
Selected WACC 9.7%