MXG.TO
Maxim Power Corp
Price:  
3.75 
CAD
Volume:  
10,019.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MXG.TO WACC - Weighted Average Cost of Capital

The WACC of Maxim Power Corp (MXG.TO) is 7.7%.

The Cost of Equity of Maxim Power Corp (MXG.TO) is 8.35%.
The Cost of Debt of Maxim Power Corp (MXG.TO) is 8.05%.

Range Selected
Cost of equity 7.20% - 9.50% 8.35%
Tax rate 22.60% - 24.80% 23.70%
Cost of debt 6.80% - 9.30% 8.05%
WACC 6.6% - 8.8% 7.7%
WACC

MXG.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.79 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.50%
Tax rate 22.60% 24.80%
Debt/Equity ratio 0.42 0.42
Cost of debt 6.80% 9.30%
After-tax WACC 6.6% 8.8%
Selected WACC 7.7%