SCL.TO
Shawcor Ltd
Price:  
19.28 
CAD
Volume:  
456,359.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCL.TO WACC - Weighted Average Cost of Capital

The WACC of Shawcor Ltd (SCL.TO) is 7.8%.

The Cost of Equity of Shawcor Ltd (SCL.TO) is 8.45%.
The Cost of Debt of Shawcor Ltd (SCL.TO) is 6.05%.

Range Selected
Cost of equity 6.70% - 10.20% 8.45%
Tax rate 14.80% - 21.70% 18.25%
Cost of debt 4.40% - 7.70% 6.05%
WACC 6.2% - 9.4% 7.8%
WACC

SCL.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.65 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 10.20%
Tax rate 14.80% 21.70%
Debt/Equity ratio 0.21 0.21
Cost of debt 4.40% 7.70%
After-tax WACC 6.2% 9.4%
Selected WACC 7.8%