STCK.TO
Stack Capital Group Inc
Price:  
12.15 
CAD
Volume:  
700.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STCK.TO WACC - Weighted Average Cost of Capital

The WACC of Stack Capital Group Inc (STCK.TO) is 7.3%.

The Cost of Equity of Stack Capital Group Inc (STCK.TO) is 10.95%.
The Cost of Debt of Stack Capital Group Inc (STCK.TO) is 5.00%.

Range Selected
Cost of equity 8.70% - 13.20% 10.95%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.2% - 8.4% 7.3%
WACC

STCK.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.09 1.48
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 13.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.2% 8.4%
Selected WACC 7.3%