NPI.TO
Northland Power Inc
Price:  
23.00 
CAD
Volume:  
431,422.00
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 6.4%.

The Cost of Equity of Northland Power Inc (NPI.TO) is 8.75%.
The Cost of Debt of Northland Power Inc (NPI.TO) is 5.60%.

Range Selected
Cost of equity 7.50% - 10.00% 8.75%
Tax rate 18.30% - 21.20% 19.75%
Cost of debt 4.10% - 7.10% 5.60%
WACC 5.2% - 7.6% 6.4%
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 0.82 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.00%
Tax rate 18.30% 21.20%
Debt/Equity ratio 1.22 1.22
Cost of debt 4.10% 7.10%
After-tax WACC 5.2% 7.6%
Selected WACC 6.4%