IDG.TO
Indigo Books and Music Inc
Price:  
2.04 
CAD
Volume:  
831.00
Canada | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDG.TO WACC - Weighted Average Cost of Capital

The WACC of Indigo Books and Music Inc (IDG.TO) is 8.4%.

The Cost of Equity of Indigo Books and Music Inc (IDG.TO) is 25.00%.
The Cost of Debt of Indigo Books and Music Inc (IDG.TO) is 7.00%.

Range Selected
Cost of equity 14.70% - 35.30% 25.00%
Tax rate 1.20% - 11.40% 6.30%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.7% - 9.2% 8.4%
WACC

IDG.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.25 5.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.70% 35.30%
Tax rate 1.20% 11.40%
Debt/Equity ratio 8.81 8.81
Cost of debt 7.00% 7.00%
After-tax WACC 7.7% 9.2%
Selected WACC 8.4%