TGO.TO
Terago Inc
Price:  
1.22 
CAD
Volume:  
13,115.00
Canada | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TGO.TO WACC - Weighted Average Cost of Capital

The WACC of Terago Inc (TGO.TO) is 4.5%.

The Cost of Equity of Terago Inc (TGO.TO) is 5.60%.
The Cost of Debt of Terago Inc (TGO.TO) is 5.00%.

Range Selected
Cost of equity 4.80% - 6.40% 5.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.2% - 4.9% 4.5%
WACC

TGO.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.80% 6.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.25 1.25
Cost of debt 5.00% 5.00%
After-tax WACC 4.2% 4.9%
Selected WACC 4.5%