MG.TO
Magna International Inc
Price:  
54.06 
CAD
Volume:  
244,146.00
Canada | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MG.TO WACC - Weighted Average Cost of Capital

The WACC of Magna International Inc (MG.TO) is 7.0%.

The Cost of Equity of Magna International Inc (MG.TO) is 8.90%.
The Cost of Debt of Magna International Inc (MG.TO) is 4.30%.

Range Selected
Cost of equity 7.30% - 10.50% 8.90%
Tax rate 24.10% - 26.70% 25.40%
Cost of debt 4.10% - 4.50% 4.30%
WACC 5.9% - 8.1% 7.0%
WACC

MG.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.81 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 10.50%
Tax rate 24.10% 26.70%
Debt/Equity ratio 0.48 0.48
Cost of debt 4.10% 4.50%
After-tax WACC 5.9% 8.1%
Selected WACC 7.0%