SPB.TO
Superior Plus Corp
Price:  
9.39 
CAD
Volume:  
772,364.00
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 6.6%.

The Cost of Equity of Superior Plus Corp (SPB.TO) is 8.80%.
The Cost of Debt of Superior Plus Corp (SPB.TO) is 6.40%.

Range Selected
Cost of equity 7.10% - 10.50% 8.80%
Tax rate 27.70% - 30.60% 29.15%
Cost of debt 5.20% - 7.60% 6.40%
WACC 5.4% - 7.8% 6.6%
WACC

SPB.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.75 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 10.50%
Tax rate 27.70% 30.60%
Debt/Equity ratio 1.06 1.06
Cost of debt 5.20% 7.60%
After-tax WACC 5.4% 7.8%
Selected WACC 6.6%