The WACC of Stack Capital Group Inc (STCK.TO) is 7.4%.
Range | Selected | |
Cost of equity | 8.80% - 13.30% | 11.05% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.3% - 8.5% | 7.4% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.11 | 1.5 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.80% | 13.30% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.3% | 8.5% |
Selected WACC | 7.4% | |