SPO.CN
SponsorsOne Inc
Price:  
0.01 
CAD
Volume:  
15,750.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPO.CN WACC - Weighted Average Cost of Capital

The WACC of SponsorsOne Inc (SPO.CN) is 6.0%.

The Cost of Equity of SponsorsOne Inc (SPO.CN) is 6.10%.
The Cost of Debt of SponsorsOne Inc (SPO.CN) is 5.40%.

Range Selected
Cost of equity 5.20% - 7.00% 6.10%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.40% - 5.40% 5.40%
WACC 5.1% - 6.8% 6.0%
WACC

SPO.CN WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 7.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.08 0.08
Cost of debt 5.40% 5.40%
After-tax WACC 5.1% 6.8%
Selected WACC 6.0%