NPI.TO
Northland Power Inc
Price:  
23.42 
CAD
Volume:  
850,255.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NPI.TO WACC - Weighted Average Cost of Capital

The WACC of Northland Power Inc (NPI.TO) is 6.5%.

The Cost of Equity of Northland Power Inc (NPI.TO) is 9.85%.
The Cost of Debt of Northland Power Inc (NPI.TO) is 5.10%.

Range Selected
Cost of equity 8.30% - 11.40% 9.85%
Tax rate 22.20% - 29.00% 25.60%
Cost of debt 4.20% - 6.00% 5.10%
WACC 5.6% - 7.5% 6.5%
WACC

NPI.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.99 1.17
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 11.40%
Tax rate 22.20% 29.00%
Debt/Equity ratio 1.23 1.23
Cost of debt 4.20% 6.00%
After-tax WACC 5.6% 7.5%
Selected WACC 6.5%