RAY.A.TO
Stingray Group Inc
Price:  
7.85 
CAD
Volume:  
12,422.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RAY.A.TO WACC - Weighted Average Cost of Capital

The WACC of Stingray Group Inc (RAY.A.TO) is 6.5%.

The Cost of Equity of Stingray Group Inc (RAY.A.TO) is 8.35%.
The Cost of Debt of Stingray Group Inc (RAY.A.TO) is 5.25%.

Range Selected
Cost of equity 6.90% - 9.80% 8.35%
Tax rate 23.00% - 24.90% 23.95%
Cost of debt 5.10% - 5.40% 5.25%
WACC 5.7% - 7.4% 6.5%
WACC

RAY.A.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.73 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.80%
Tax rate 23.00% 24.90%
Debt/Equity ratio 0.72 0.72
Cost of debt 5.10% 5.40%
After-tax WACC 5.7% 7.4%
Selected WACC 6.5%