The WACC of SponsorsOne Inc (SPO.CN) is 6.0%.
Range | Selected | |
Cost of equity | 5.00% - 7.30% | 6.15% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.40% - 5.40% | 5.40% |
WACC | 5.0% - 7.0% | 6.0% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.37 | 0.51 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.00% | 7.30% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 0.08 | 0.08 |
Cost of debt | 5.40% | 5.40% |
After-tax WACC | 5.0% | 7.0% |
Selected WACC | 6.0% | |