SJ.TO
Stella-Jones Inc
Price:  
72.82 
CAD
Volume:  
84,075.00
Canada | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SJ.TO WACC - Weighted Average Cost of Capital

The WACC of Stella-Jones Inc (SJ.TO) is 8.0%.

The Cost of Equity of Stella-Jones Inc (SJ.TO) is 9.25%.
The Cost of Debt of Stella-Jones Inc (SJ.TO) is 4.25%.

Range Selected
Cost of equity 7.70% - 10.80% 9.25%
Tax rate 25.70% - 26.10% 25.90%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.7% - 9.3% 8.0%
WACC

SJ.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.87 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.80%
Tax rate 25.70% 26.10%
Debt/Equity ratio 0.27 0.27
Cost of debt 4.00% 4.50%
After-tax WACC 6.7% 9.3%
Selected WACC 8.0%