SRV.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Sir Royalty Income Fund (SRV.UN.TO) is 6.4%.

The Cost of Equity of Sir Royalty Income Fund (SRV.UN.TO) is 8.65%.

The Cost of Debt of Sir Royalty Income Fund (SRV.UN.TO) is 5.00%.

	Range	Selected
Cost of equity	7.40% - 9.90%	8.65%
Tax rate	12.80% - 18.50%	15.65%
Cost of debt	5.00% - 5.00%	5.00%
WACC	5.9% - 7.0%	6.4%

WACC

SRV.UN.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.83	0.94

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.40%	9.90%

Tax rate	12.80%	18.50%
Debt/Equity ratio	1	1
Cost of debt	5.00%	5.00%

After-tax WACC	5.9%	7.0%


Selected WACC	6.4%

SRV.UN.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for SRV.UN.TO:

cost_of_equity (8.65%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.83) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.