GVC.TO
Glacier Media Inc
Price:  
0.10 
CAD
Volume:  
204,600.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GVC.TO WACC - Weighted Average Cost of Capital

The WACC of Glacier Media Inc (GVC.TO) is 5.5%.

The Cost of Equity of Glacier Media Inc (GVC.TO) is 6.40%.
The Cost of Debt of Glacier Media Inc (GVC.TO) is 6.70%.

Range Selected
Cost of equity 5.50% - 7.30% 6.40%
Tax rate 18.30% - 42.20% 30.25%
Cost of debt 6.40% - 7.00% 6.70%
WACC 5.3% - 5.6% 5.5%
WACC

GVC.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.42
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.50% 7.30%
Tax rate 18.30% 42.20%
Debt/Equity ratio 1.13 1.13
Cost of debt 6.40% 7.00%
After-tax WACC 5.3% 5.6%
Selected WACC 5.5%