The WACC of Onex Corp (ONEX.TO) is 7.6%.
Range | Selected | |
Cost of equity | 9.00% - 12.90% | 10.95% |
Tax rate | 0.30% - 0.50% | 0.40% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 6.5% - 8.7% | 7.6% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.14 | 1.43 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.00% | 12.90% |
Tax rate | 0.30% | 0.50% |
Debt/Equity ratio | 1.01 | 1.01 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 6.5% | 8.7% |
Selected WACC | 7.6% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for ONEX.TO:
cost_of_equity (10.95%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.14) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.