MAL.TO
Magellan Aerospace Corp
Price:  
8.20 
CAD
Volume:  
6,021.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAL.TO WACC - Weighted Average Cost of Capital

The WACC of Magellan Aerospace Corp (MAL.TO) is 5.8%.

The Cost of Equity of Magellan Aerospace Corp (MAL.TO) is 6.20%.
The Cost of Debt of Magellan Aerospace Corp (MAL.TO) is 4.25%.

Range Selected
Cost of equity 5.00% - 7.40% 6.20%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.7% - 6.8% 5.8%
WACC

MAL.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.34 0.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 7.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.16 0.16
Cost of debt 4.00% 4.50%
After-tax WACC 4.7% 6.8%
Selected WACC 5.8%