SIS.TO
Savaria Corp
Price:  
17.99 
CAD
Volume:  
50,788.00
Canada | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIS.TO WACC - Weighted Average Cost of Capital

The WACC of Savaria Corp (SIS.TO) is 8.6%.

The Cost of Equity of Savaria Corp (SIS.TO) is 9.55%.
The Cost of Debt of Savaria Corp (SIS.TO) is 7.35%.

Range Selected
Cost of equity 8.30% - 10.80% 9.55%
Tax rate 24.40% - 25.10% 24.75%
Cost of debt 5.50% - 9.20% 7.35%
WACC 7.3% - 9.9% 8.6%
WACC

SIS.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.99 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 10.80%
Tax rate 24.40% 25.10%
Debt/Equity ratio 0.32 0.32
Cost of debt 5.50% 9.20%
After-tax WACC 7.3% 9.9%
Selected WACC 8.6%