OTEX.TO
Open Text Corp
Price:  
42.00 
CAD
Volume:  
290,097.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OTEX.TO WACC - Weighted Average Cost of Capital

The WACC of Open Text Corp (OTEX.TO) is 8.1%.

The Cost of Equity of Open Text Corp (OTEX.TO) is 11.30%.
The Cost of Debt of Open Text Corp (OTEX.TO) is 6.20%.

Range Selected
Cost of equity 9.70% - 12.90% 11.30%
Tax rate 32.00% - 33.70% 32.85%
Cost of debt 5.60% - 6.80% 6.20%
WACC 7.0% - 9.1% 8.1%
WACC

OTEX.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.27 1.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 12.90%
Tax rate 32.00% 33.70%
Debt/Equity ratio 0.82 0.82
Cost of debt 5.60% 6.80%
After-tax WACC 7.0% 9.1%
Selected WACC 8.1%