SOY.TO
Sunopta Inc
Price:  
11.11 
CAD
Volume:  
9,100.00
Canada | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SOY.TO WACC - Weighted Average Cost of Capital

The WACC of Sunopta Inc (SOY.TO) is 5.7%.

The Cost of Equity of Sunopta Inc (SOY.TO) is 5.75%.
The Cost of Debt of Sunopta Inc (SOY.TO) is 7.05%.

Range Selected
Cost of equity 4.80% - 6.70% 5.75%
Tax rate 18.50% - 19.20% 18.85%
Cost of debt 6.80% - 7.30% 7.05%
WACC 5.0% - 6.5% 5.7%
WACC

SOY.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.32 0.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.80% 6.70%
Tax rate 18.50% 19.20%
Debt/Equity ratio 0.3 0.3
Cost of debt 6.80% 7.30%
After-tax WACC 5.0% 6.5%
Selected WACC 5.7%