NOA.TO
North American Construction Group Ltd
Price:  
21.35 
CAD
Volume:  
42,980.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NOA.TO WACC - Weighted Average Cost of Capital

The WACC of North American Construction Group Ltd (NOA.TO) is 9.0%.

The Cost of Equity of North American Construction Group Ltd (NOA.TO) is 12.60%.
The Cost of Debt of North American Construction Group Ltd (NOA.TO) is 7.65%.

Range Selected
Cost of equity 10.40% - 14.80% 12.60%
Tax rate 19.60% - 22.80% 21.20%
Cost of debt 6.90% - 8.40% 7.65%
WACC 7.7% - 10.2% 9.0%
WACC

NOA.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.43 1.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.40% 14.80%
Tax rate 19.60% 22.80%
Debt/Equity ratio 1.23 1.23
Cost of debt 6.90% 8.40%
After-tax WACC 7.7% 10.2%
Selected WACC 9.0%