MAL.TO
Magellan Aerospace Corp
Price:  
10.76 
CAD
Volume:  
934.00
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 6.9%.

The Cost of Equity of Magellan Aerospace Corp (MAL.TO) is 7.35%.
The Cost of Debt of Magellan Aerospace Corp (MAL.TO) is 4.25%.

Range Selected
Cost of equity 5.70% - 9.00% 7.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.4% - 8.4% 6.9%
WACC

MAL.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 9.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.00% 4.50%
After-tax WACC 5.4% 8.4%
Selected WACC 6.9%