SIS.TO
Savaria Corp
Price:  
16.62 
CAD
Volume:  
34,864.00
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 8.2%.

The Cost of Equity of Savaria Corp (SIS.TO) is 9.60%.
The Cost of Debt of Savaria Corp (SIS.TO) is 5.55%.

Range Selected
Cost of equity 8.20% - 11.00% 9.60%
Tax rate 25.00% - 26.60% 25.80%
Cost of debt 5.50% - 5.60% 5.55%
WACC 7.1% - 9.2% 8.2%
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 0.96 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 11.00%
Tax rate 25.00% 26.60%
Debt/Equity ratio 0.34 0.34
Cost of debt 5.50% 5.60%
After-tax WACC 7.1% 9.2%
Selected WACC 8.2%