MRD.TO
Melcor Developments Ltd
Price:  
12.90 
CAD
Volume:  
8,060.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRD.TO WACC - Weighted Average Cost of Capital

The WACC of Melcor Developments Ltd (MRD.TO) is 5.7%.

The Cost of Equity of Melcor Developments Ltd (MRD.TO) is 8.90%.
The Cost of Debt of Melcor Developments Ltd (MRD.TO) is 4.60%.

Range Selected
Cost of equity 6.30% - 11.50% 8.90%
Tax rate 15.30% - 18.40% 16.85%
Cost of debt 4.60% - 4.60% 4.60%
WACC 4.8% - 6.6% 5.7%
WACC

MRD.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.61 1.21
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 11.50%
Tax rate 15.30% 18.40%
Debt/Equity ratio 1.73 1.73
Cost of debt 4.60% 4.60%
After-tax WACC 4.8% 6.6%
Selected WACC 5.7%