SWP.TO
Swiss Water Decaffeinated Coffee Inc
Price:  
4.05 
CAD
Volume:  
6,015.00
Canada | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SWP.TO WACC - Weighted Average Cost of Capital

The WACC of Swiss Water Decaffeinated Coffee Inc (SWP.TO) is 6.5%.

The Cost of Equity of Swiss Water Decaffeinated Coffee Inc (SWP.TO) is 11.85%.
The Cost of Debt of Swiss Water Decaffeinated Coffee Inc (SWP.TO) is 6.60%.

Range Selected
Cost of equity 8.30% - 15.40% 11.85%
Tax rate 26.50% - 27.50% 27.00%
Cost of debt 4.80% - 8.40% 6.60%
WACC 4.7% - 8.4% 6.5%
WACC

SWP.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.01 1.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 15.40%
Tax rate 26.50% 27.50%
Debt/Equity ratio 3.09 3.09
Cost of debt 4.80% 8.40%
After-tax WACC 4.7% 8.4%
Selected WACC 6.5%