NOA.TO
North American Construction Group Ltd
Price:  
29.65 
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 6.5%.

The Cost of Equity of North American Construction Group Ltd (NOA.TO) is 7.80%.
The Cost of Debt of North American Construction Group Ltd (NOA.TO) is 6.00%.

Range Selected
Cost of equity 6.20% - 9.40% 7.80%
Tax rate 17.30% - 19.30% 18.30%
Cost of debt 5.70% - 6.30% 6.00%
WACC 5.5% - 7.4% 6.5%
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 0.6 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 9.40%
Tax rate 17.30% 19.30%
Debt/Equity ratio 0.84 0.84
Cost of debt 5.70% 6.30%
After-tax WACC 5.5% 7.4%
Selected WACC 6.5%