LGT.B.TO WACC - Weighted Average Cost of Capital

The WACC of Logistec Corp (LGT.B.TO) is 5.8%.

The Cost of Equity of Logistec Corp (LGT.B.TO) is 6.10%.

The Cost of Debt of Logistec Corp (LGT.B.TO) is 6.60%.

	Range	Selected
Cost of equity	5.00% - 7.20%	6.10%
Tax rate	17.90% - 21.00%	19.45%
Cost of debt	4.80% - 8.40%	6.60%
WACC	4.7% - 7.0%	5.8%

WACC

LGT.B.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.37	0.5

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.00%	7.20%

Tax rate	17.90%	21.00%
Debt/Equity ratio	0.48	0.48
Cost of debt	4.80%	8.40%

After-tax WACC	4.7%	7.0%


Selected WACC	5.8%

LGT.B.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for LGT.B.TO:

cost_of_equity (6.10%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.37) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.