SPB.TO
Superior Plus Corp
Price:  
6.02 
CAD
Volume:  
118,256.00
Canada | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPB.TO WACC - Weighted Average Cost of Capital

The WACC of Superior Plus Corp (SPB.TO) is 6.0%.

The Cost of Equity of Superior Plus Corp (SPB.TO) is 9.55%.
The Cost of Debt of Superior Plus Corp (SPB.TO) is 4.60%.

Range Selected
Cost of equity 7.40% - 11.70% 9.55%
Tax rate 27.70% - 30.60% 29.15%
Cost of debt 4.40% - 4.80% 4.60%
WACC 5.0% - 7.0% 6.0%
WACC

SPB.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.82 1.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 11.70%
Tax rate 27.70% 30.60%
Debt/Equity ratio 1.25 1.25
Cost of debt 4.40% 4.80%
After-tax WACC 5.0% 7.0%
Selected WACC 6.0%