The WACC of Sustainable Power & Infrastructure Split Corp (PWI.TO) is 9.2%.
Range | Selected | |
Cost of equity | 12.10% - 14.80% | 13.45% |
Tax rate | 1.80% - 2.00% | 1.90% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 8.5% - 9.9% | 9.2% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.75 | 1.75 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 12.10% | 14.80% |
Tax rate | 1.80% | 2.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 8.5% | 9.9% |
Selected WACC | 9.2% | |