SIS.TO
Savaria Corp
Price:  
17.99 
CAD
Volume:  
24,435.00
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 9.1%.

The Cost of Equity of Savaria Corp (SIS.TO) is 10.35%.
The Cost of Debt of Savaria Corp (SIS.TO) is 6.70%.

Range Selected
Cost of equity 9.00% - 11.70% 10.35%
Tax rate 24.40% - 25.10% 24.75%
Cost of debt 4.20% - 9.20% 6.70%
WACC 7.6% - 10.6% 9.1%
WACC

SIS.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.15 1.24
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 11.70%
Tax rate 24.40% 25.10%
Debt/Equity ratio 0.31 0.31
Cost of debt 4.20% 9.20%
After-tax WACC 7.6% 10.6%
Selected WACC 9.1%