IDG.TO
Indigo Books and Music Inc
Price:  
2.49 
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 9.3%.

The Cost of Equity of Indigo Books and Music Inc (IDG.TO) is 28.75%.
The Cost of Debt of Indigo Books and Music Inc (IDG.TO) is 7.00%.

Range Selected
Cost of equity 21.80% - 35.70% 28.75%
Tax rate 1.20% - 11.40% 6.30%
Cost of debt 7.00% - 7.00% 7.00%
WACC 8.7% - 9.8% 9.3%
WACC

IDG.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 3.66 5.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 21.80% 35.70%
Tax rate 1.20% 11.40%
Debt/Equity ratio 7.22 7.22
Cost of debt 7.00% 7.00%
After-tax WACC 8.7% 9.8%
Selected WACC 9.3%