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