SXI.TO
Synex International Inc
Price:  
2.16 
CAD
Volume:  
210.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SXI.TO WACC - Weighted Average Cost of Capital

The WACC of Synex International Inc (SXI.TO) is 5.2%.

The Cost of Equity of Synex International Inc (SXI.TO) is 6.50%.
The Cost of Debt of Synex International Inc (SXI.TO) is 5.65%.

Range Selected
Cost of equity 5.40% - 7.60% 6.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.30% - 7.00% 5.65%
WACC 4.1% - 6.2% 5.2%
WACC

SXI.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.42 0.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.35 1.35
Cost of debt 4.30% 7.00%
After-tax WACC 4.1% 6.2%
Selected WACC 5.2%