MXG.TO
Maxim Power Corp
Price:  
6.35 
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 6.7%.

The Cost of Equity of Maxim Power Corp (MXG.TO) is 7.00%.
The Cost of Debt of Maxim Power Corp (MXG.TO) is 6.95%.

Range Selected
Cost of equity 5.80% - 8.20% 7.00%
Tax rate 22.60% - 24.80% 23.70%
Cost of debt 4.60% - 9.30% 6.95%
WACC 5.5% - 8.0% 6.7%
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 0.52 0.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 8.20%
Tax rate 22.60% 24.80%
Debt/Equity ratio 0.2 0.2
Cost of debt 4.60% 9.30%
After-tax WACC 5.5% 8.0%
Selected WACC 6.7%