ICE.TO
Canlan Ice Sports Corp
Price:  
3.80 
CAD
Volume:  
280.00
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 6.95%.
The Cost of Debt of Canlan Ice Sports Corp (ICE.TO) is 10.90%.

Range Selected
Cost of equity 5.40% - 8.50% 6.95%
Tax rate 30.40% - 44.00% 37.20%
Cost of debt 4.50% - 17.30% 10.90%
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 0.42 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.50%
Tax rate 30.40% 44.00%
Debt/Equity ratio 0.97 0.97
Cost of debt 4.50% 17.30%
After-tax WACC 4.3% 9.1%
Selected WACC 6.7%