MRC.TO
Morguard Corp
Price:  
110.00 
CAD
Volume:  
308.00
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 6.7%.

The Cost of Equity of Morguard Corp (MRC.TO) is 17.55%.
The Cost of Debt of Morguard Corp (MRC.TO) is 5.80%.

Range Selected
Cost of equity 14.10% - 21.00% 17.55%
Tax rate 18.20% - 22.80% 20.50%
Cost of debt 4.00% - 7.60% 5.80%
WACC 5.0% - 8.3% 6.7%
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 2.12 2.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.10% 21.00%
Tax rate 18.20% 22.80%
Debt/Equity ratio 5.17 5.17
Cost of debt 4.00% 7.60%
After-tax WACC 5.0% 8.3%
Selected WACC 6.7%