ICE.TO
Canlan Ice Sports Corp
Price:  
4.11 
CAD
Volume:  
1,100.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICE.TO WACC - Weighted Average Cost of Capital

The WACC of Canlan Ice Sports Corp (ICE.TO) is 6.7%.

The Cost of Equity of Canlan Ice Sports Corp (ICE.TO) is 5.90%.
The Cost of Debt of Canlan Ice Sports Corp (ICE.TO) is 10.30%.

Range Selected
Cost of equity 5.00% - 6.80% 5.90%
Tax rate 21.70% - 27.90% 24.80%
Cost of debt 4.50% - 16.10% 10.30%
WACC 4.3% - 9.1% 6.7%
WACC

ICE.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 0.0% 0.5%
Cost of equity 5.00% 6.80%
Tax rate 21.70% 27.90%
Debt/Equity ratio 0.92 0.92
Cost of debt 4.50% 16.10%
After-tax WACC 4.3% 9.1%
Selected WACC 6.7%