NPI.TO
Northland Power Inc
Price:  
18.56 
CAD
Volume:  
203,940.00
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 5.7%.

The Cost of Equity of Northland Power Inc (NPI.TO) is 9.00%.
The Cost of Debt of Northland Power Inc (NPI.TO) is 4.80%.

Range Selected
Cost of equity 7.30% - 10.70% 9.00%
Tax rate 22.20% - 29.00% 25.60%
Cost of debt 4.20% - 5.40% 4.80%
WACC 4.9% - 6.5% 5.7%
WACC

NPI.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.81 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 10.70%
Tax rate 22.20% 29.00%
Debt/Equity ratio 1.53 1.53
Cost of debt 4.20% 5.40%
After-tax WACC 4.9% 6.5%
Selected WACC 5.7%