SWIM.CN
SWMBRD Sports Inc.
Price:  
0.01 
CAD
Volume:  
40,600.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SWIM.CN WACC - Weighted Average Cost of Capital

The WACC of SWMBRD Sports Inc. (SWIM.CN) is 2.6%.

The Cost of Equity of SWMBRD Sports Inc. (SWIM.CN) is 1.55%.
The Cost of Debt of SWMBRD Sports Inc. (SWIM.CN) is 5.00%.

Range Selected
Cost of equity 0.60% - 2.50% 1.55%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.1% - 2.1% 2.6%
WACC

SWIM.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -2.88 -2.88
Additional risk adjustments 14.0% 14.5%
Cost of equity 0.60% 2.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.1% 2.1%
Selected WACC 2.6%