ROOT.TO
Roots Corp
Price:  
2.21 
CAD
Volume:  
500.00
Canada | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROOT.TO WACC - Weighted Average Cost of Capital

The WACC of Roots Corp (ROOT.TO) is 6.1%.

The Cost of Equity of Roots Corp (ROOT.TO) is 9.45%.
The Cost of Debt of Roots Corp (ROOT.TO) is 5.15%.

Range Selected
Cost of equity 7.60% - 11.30% 9.45%
Tax rate 27.10% - 28.40% 27.75%
Cost of debt 4.00% - 6.30% 5.15%
WACC 4.9% - 7.3% 6.1%
WACC

ROOT.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.87 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 11.30%
Tax rate 27.10% 28.40%
Debt/Equity ratio 1.4 1.4
Cost of debt 4.00% 6.30%
After-tax WACC 4.9% 7.3%
Selected WACC 6.1%