SPB.TO
Superior Plus Corp
Price:  
9.27 
CAD
Volume:  
747,275.00
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 6.4%.

The Cost of Equity of Superior Plus Corp (SPB.TO) is 7.85%.
The Cost of Debt of Superior Plus Corp (SPB.TO) is 6.45%.

Range Selected
Cost of equity 6.80% - 8.90% 7.85%
Tax rate 20.90% - 26.80% 23.85%
Cost of debt 5.30% - 7.60% 6.45%
WACC 5.5% - 7.3% 6.4%
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 0.7 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 8.90%
Tax rate 20.90% 26.80%
Debt/Equity ratio 0.93 0.93
Cost of debt 5.30% 7.60%
After-tax WACC 5.5% 7.3%
Selected WACC 6.4%