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 6.0%.

The Cost of Equity of Shaw Communications Inc (SJR.B.TO) is 6.65%.
The Cost of Debt of Shaw Communications Inc (SJR.B.TO) is 4.80%.

Range Selected
Cost of equity 5.60% - 7.70% 6.65%
Tax rate 17.90% - 22.50% 20.20%
Cost of debt 4.40% - 5.20% 4.80%
WACC 5.1% - 6.8% 6.0%
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 0.47 0.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 7.70%
Tax rate 17.90% 22.50%
Debt/Equity ratio 0.29 0.29
Cost of debt 4.40% 5.20%
After-tax WACC 5.1% 6.8%
Selected WACC 6.0%