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 6.5%.

The Cost of Equity of Shaw Communications Inc (SJR.B.TO) is 7.25%.
The Cost of Debt of Shaw Communications Inc (SJR.B.TO) is 5.00%.

Range Selected
Cost of equity 6.20% - 8.30% 7.25%
Tax rate 17.90% - 22.50% 20.20%
Cost of debt 4.80% - 5.20% 5.00%
WACC 5.7% - 7.3% 6.5%
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 0.57 0.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.30%
Tax rate 17.90% 22.50%
Debt/Equity ratio 0.29 0.29
Cost of debt 4.80% 5.20%
After-tax WACC 5.7% 7.3%
Selected WACC 6.5%