SJR.B.TO
Shaw Communications Inc
Price:  
40.48 
CAD
Volume:  
1,397,184.00
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 6.9%.

The Cost of Equity of Shaw Communications Inc (SJR.B.TO) is 7.75%.
The Cost of Debt of Shaw Communications Inc (SJR.B.TO) is 5.00%.

Range Selected
Cost of equity 6.60% - 8.90% 7.75%
Tax rate 17.90% - 22.50% 20.20%
Cost of debt 4.80% - 5.20% 5.00%
WACC 6.0% - 7.8% 6.9%
WACC

SJR.B.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.66 0.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 8.90%
Tax rate 17.90% 22.50%
Debt/Equity ratio 0.29 0.29
Cost of debt 4.80% 5.20%
After-tax WACC 6.0% 7.8%
Selected WACC 6.9%