The WACC of Superior Plus Corp (SPB.TO) is 5.1%.
Range | Selected | |
Cost of equity | 5.90% - 7.90% | 6.90% |
Tax rate | 27.70% - 30.60% | 29.15% |
Cost of debt | 4.40% - 4.90% | 4.65% |
WACC | 4.5% - 5.7% | 5.1% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.53 | 0.61 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.90% | 7.90% |
Tax rate | 27.70% | 30.60% |
Debt/Equity ratio | 0.98 | 0.98 |
Cost of debt | 4.40% | 4.90% |
After-tax WACC | 4.5% | 5.7% |
Selected WACC | 5.1% | |