MG.TO
Magna International Inc
Price:  
61.97 
CAD
Volume:  
500,217.00
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 7.4%.

The Cost of Equity of Magna International Inc (MG.TO) is 9.20%.
The Cost of Debt of Magna International Inc (MG.TO) is 4.30%.

Range Selected
Cost of equity 8.00% - 10.40% 9.20%
Tax rate 24.10% - 26.70% 25.40%
Cost of debt 4.10% - 4.50% 4.30%
WACC 6.6% - 8.3% 7.4%
WACC

MG.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.93 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.40%
Tax rate 24.10% 26.70%
Debt/Equity ratio 0.42 0.42
Cost of debt 4.10% 4.50%
After-tax WACC 6.6% 8.3%
Selected WACC 7.4%