SDE.TO WACC - Weighted Average Cost of Capital

The WACC of Spartan Delta Corp (SDE.TO) is 10.1%.

The Cost of Equity of Spartan Delta Corp (SDE.TO) is 10.75%.

The Cost of Debt of Spartan Delta Corp (SDE.TO) is 7.40%.

	Range	Selected
Cost of equity	9.20% - 12.30%	10.75%
Tax rate	9.50% - 13.50%	11.50%
Cost of debt	6.30% - 8.50%	7.40%
WACC	8.7% - 11.5%	10.1%

WACC

SDE.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.19	1.33

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.20%	12.30%

Tax rate	9.50%	13.50%
Debt/Equity ratio	0.19	0.19
Cost of debt	6.30%	8.50%

After-tax WACC	8.7%	11.5%


Selected WACC	10.1%

SDE.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for SDE.TO:

cost_of_equity (10.75%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.19) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.