MXG.TO
Maxim Power Corp
Price:  
5.13 
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 6.6%.

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

Range Selected
Cost of equity 6.00% - 7.90% 6.95%
Tax rate 22.60% - 24.80% 23.70%
Cost of debt 4.60% - 9.30% 6.95%
WACC 5.5% - 7.7% 6.6%
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 0.55 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 7.90%
Tax rate 22.60% 24.80%
Debt/Equity ratio 0.25 0.25
Cost of debt 4.60% 9.30%
After-tax WACC 5.5% 7.7%
Selected WACC 6.6%