LNF.TO
Leon's Furniture Ltd
Price:  
22.31 
CAD
Volume:  
6,321.00
Canada | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNF.TO WACC - Weighted Average Cost of Capital

The WACC of Leon's Furniture Ltd (LNF.TO) is 8.6%.

The Cost of Equity of Leon's Furniture Ltd (LNF.TO) is 10.25%.
The Cost of Debt of Leon's Furniture Ltd (LNF.TO) is 5.75%.

Range Selected
Cost of equity 8.80% - 11.70% 10.25%
Tax rate 24.60% - 25.10% 24.85%
Cost of debt 4.60% - 6.90% 5.75%
WACC 7.3% - 9.9% 8.6%
WACC

LNF.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.08 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.70%
Tax rate 24.60% 25.10%
Debt/Equity ratio 0.39 0.39
Cost of debt 4.60% 6.90%
After-tax WACC 7.3% 9.9%
Selected WACC 8.6%