SXP.TO
Supremex Inc
Price:  
3.73 
CAD
Volume:  
14,465.00
Canada | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SXP.TO WACC - Weighted Average Cost of Capital

The WACC of Supremex Inc (SXP.TO) is 7.0%.

The Cost of Equity of Supremex Inc (SXP.TO) is 10.15%.
The Cost of Debt of Supremex Inc (SXP.TO) is 4.65%.

Range Selected
Cost of equity 8.00% - 12.30% 10.15%
Tax rate 25.60% - 26.30% 25.95%
Cost of debt 4.50% - 4.80% 4.65%
WACC 5.8% - 8.2% 7.0%
WACC

SXP.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.93 1.32
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 12.30%
Tax rate 25.60% 26.30%
Debt/Equity ratio 0.89 0.89
Cost of debt 4.50% 4.80%
After-tax WACC 5.8% 8.2%
Selected WACC 7.0%