SIS.TO
Savaria Corp
Price:  
20.60 
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 7.8%.

The Cost of Equity of Savaria Corp (SIS.TO) is 8.55%.
The Cost of Debt of Savaria Corp (SIS.TO) is 6.70%.

Range Selected
Cost of equity 7.00% - 10.10% 8.55%
Tax rate 24.40% - 25.10% 24.75%
Cost of debt 4.20% - 9.20% 6.70%
WACC 6.2% - 9.4% 7.8%
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 0.76 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 10.10%
Tax rate 24.40% 25.10%
Debt/Equity ratio 0.27 0.27
Cost of debt 4.20% 9.20%
After-tax WACC 6.2% 9.4%
Selected WACC 7.8%