SIS.TO
Savaria Corp
Price:  
18.64 
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 8.9%.

The Cost of Equity of Savaria Corp (SIS.TO) is 9.90%.
The Cost of Debt of Savaria Corp (SIS.TO) is 7.35%.

Range Selected
Cost of equity 8.70% - 11.10% 9.90%
Tax rate 24.40% - 25.10% 24.75%
Cost of debt 5.50% - 9.20% 7.35%
WACC 7.6% - 10.2% 8.9%
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 1.07 1.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.10%
Tax rate 24.40% 25.10%
Debt/Equity ratio 0.31 0.31
Cost of debt 5.50% 9.20%
After-tax WACC 7.6% 10.2%
Selected WACC 8.9%