SJR.B.TO
Shaw Communications Inc
Price:  
40.48 
CAD
Volume:  
1,397,180.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SJR.B.TO WACC - Weighted Average Cost of Capital

The WACC of Shaw Communications Inc (SJR.B.TO) is 5.5%.

The Cost of Equity of Shaw Communications Inc (SJR.B.TO) is 6.00%.
The Cost of Debt of Shaw Communications Inc (SJR.B.TO) is 4.80%.

Range Selected
Cost of equity 5.10% - 6.90% 6.00%
Tax rate 17.90% - 22.50% 20.20%
Cost of debt 4.40% - 5.20% 4.80%
WACC 4.8% - 6.2% 5.5%
WACC

SJR.B.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.38 0.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 6.90%
Tax rate 17.90% 22.50%
Debt/Equity ratio 0.29 0.29
Cost of debt 4.40% 5.20%
After-tax WACC 4.8% 6.2%
Selected WACC 5.5%