MRC.TO
Morguard Corp
Price:  
110.25 
CAD
Volume:  
3,401.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRC.TO WACC - Weighted Average Cost of Capital

The WACC of Morguard Corp (MRC.TO) is 6.9%.

The Cost of Equity of Morguard Corp (MRC.TO) is 18.10%.
The Cost of Debt of Morguard Corp (MRC.TO) is 5.80%.

Range Selected
Cost of equity 14.70% - 21.50% 18.10%
Tax rate 17.20% - 17.90% 17.55%
Cost of debt 4.00% - 7.60% 5.80%
WACC 5.1% - 8.7% 6.9%
WACC

MRC.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.25 2.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.70% 21.50%
Tax rate 17.20% 17.90%
Debt/Equity ratio 5.23 5.23
Cost of debt 4.00% 7.60%
After-tax WACC 5.1% 8.7%
Selected WACC 6.9%