PIF.TO
Polaris Infrastructure Inc
Price:  
11.73 
CAD
Volume:  
11,436.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PIF.TO WACC - Weighted Average Cost of Capital

The WACC of Polaris Infrastructure Inc (PIF.TO) is 7.0%.

The Cost of Equity of Polaris Infrastructure Inc (PIF.TO) is 6.80%.
The Cost of Debt of Polaris Infrastructure Inc (PIF.TO) is 9.70%.

Range Selected
Cost of equity 5.60% - 8.00% 6.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.70% - 11.70% 9.70%
WACC 5.7% - 8.3% 7.0%
WACC

PIF.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.48 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.98 0.98
Cost of debt 7.70% 11.70%
After-tax WACC 5.7% 8.3%
Selected WACC 7.0%