MRC.TO
Morguard Corp
Price:  
121.10 
CAD
Volume:  
200.00
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 6.0%.

The Cost of Equity of Morguard Corp (MRC.TO) is 14.40%.
The Cost of Debt of Morguard Corp (MRC.TO) is 5.40%.

Range Selected
Cost of equity 11.40% - 17.40% 14.40%
Tax rate 18.20% - 22.80% 20.50%
Cost of debt 4.00% - 6.80% 5.40%
WACC 4.7% - 7.3% 6.0%
WACC

MRC.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.62 2.17
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.40% 17.40%
Tax rate 18.20% 22.80%
Debt/Equity ratio 4.75 4.75
Cost of debt 4.00% 6.80%
After-tax WACC 4.7% 7.3%
Selected WACC 6.0%