SMA.TO
Standard Mercantile Acquisition Corp
Price:  
0.25 
CAD
Volume:  
38,460.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMA.TO WACC - Weighted Average Cost of Capital

The WACC of Standard Mercantile Acquisition Corp (SMA.TO) is 2.5%.

The Cost of Equity of Standard Mercantile Acquisition Corp (SMA.TO) is 1.35%.
The Cost of Debt of Standard Mercantile Acquisition Corp (SMA.TO) is 5.00%.

Range Selected
Cost of equity 1.30% - 1.40% 1.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 2.5% - 2.5% 2.5%
WACC

SMA.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.86 -0.86
Additional risk adjustments 2.5% 3.0%
Cost of equity 1.30% 1.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 2.5% 2.5%
Selected WACC 2.5%