HRX.TO
Heroux Devtek Inc
Price:  
18.27 
CAD
Volume:  
31,008.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRX.TO WACC - Weighted Average Cost of Capital

The WACC of Heroux Devtek Inc (HRX.TO) is 6.0%.

The Cost of Equity of Heroux Devtek Inc (HRX.TO) is 6.75%.
The Cost of Debt of Heroux Devtek Inc (HRX.TO) is 4.40%.

Range Selected
Cost of equity 5.50% - 8.00% 6.75%
Tax rate 22.30% - 23.90% 23.10%
Cost of debt 4.00% - 4.80% 4.40%
WACC 4.9% - 7.0% 6.0%
WACC

HRX.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.43 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 8.00%
Tax rate 22.30% 23.90%
Debt/Equity ratio 0.29 0.29
Cost of debt 4.00% 4.80%
After-tax WACC 4.9% 7.0%
Selected WACC 6.0%