The WACC of Superior Plus Corp (SPB.TO) is 5.1%.
Range | Selected | |
Cost of equity | 5.50% - 9.00% | 7.25% |
Tax rate | 27.70% - 30.60% | 29.15% |
Cost of debt | 4.40% - 4.80% | 4.60% |
WACC | 4.2% - 5.9% | 5.1% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.46 | 0.8 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.50% | 9.00% |
Tax rate | 27.70% | 30.60% |
Debt/Equity ratio | 1.19 | 1.19 |
Cost of debt | 4.40% | 4.80% |
After-tax WACC | 4.2% | 5.9% |
Selected WACC | 5.1% | |