HRX.TO
Heroux Devtek Inc
Price:  
24.75 
CAD
Volume:  
30,069.00
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 6.4%.

The Cost of Equity of Heroux Devtek Inc (HRX.TO) is 7.20%.
The Cost of Debt of Heroux Devtek Inc (HRX.TO) is 4.40%.

Range Selected
Cost of equity 5.70% - 8.70% 7.20%
Tax rate 22.30% - 23.90% 23.10%
Cost of debt 4.00% - 4.80% 4.40%
WACC 5.1% - 7.7% 6.4%
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 0.47 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.70%
Tax rate 22.30% 23.90%
Debt/Equity ratio 0.26 0.26
Cost of debt 4.00% 4.80%
After-tax WACC 5.1% 7.7%
Selected WACC 6.4%