The WACC of Canlan Ice Sports Corp (ICE.TO) is 7.8%.
Range | Selected | |
Cost of equity | 6.50% - 10.30% | 8.40% |
Tax rate | 30.40% - 44.00% | 37.20% |
Cost of debt | 4.50% - 20.20% | 12.35% |
WACC | 4.9% - 10.8% | 7.8% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.65 | 1 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.50% | 10.30% |
Tax rate | 30.40% | 44.00% |
Debt/Equity ratio | 0.96 | 0.96 |
Cost of debt | 4.50% | 20.20% |
After-tax WACC | 4.9% | 10.8% |
Selected WACC | 7.8% | |