OTEX.TO
Open Text Corp
Price:  
41.76 
CAD
Volume:  
361,811.00
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 8.8%.

The Cost of Equity of Open Text Corp (OTEX.TO) is 12.95%.
The Cost of Debt of Open Text Corp (OTEX.TO) is 7.40%.

Range Selected
Cost of equity 10.60% - 15.30% 12.95%
Tax rate 32.00% - 33.30% 32.65%
Cost of debt 5.50% - 9.30% 7.40%
WACC 7.1% - 10.6% 8.8%
WACC

OTEX.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.44 1.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.60% 15.30%
Tax rate 32.00% 33.30%
Debt/Equity ratio 1.07 1.07
Cost of debt 5.50% 9.30%
After-tax WACC 7.1% 10.6%
Selected WACC 8.8%