TGO.TO
Terago Inc
Price:  
1.28 
CAD
Volume:  
21,047.00
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 5.5%.

The Cost of Equity of Terago Inc (TGO.TO) is 5.80%.
The Cost of Debt of Terago Inc (TGO.TO) is 7.00%.

Range Selected
Cost of equity 4.90% - 6.70% 5.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.0% - 6.0% 5.5%
WACC

TGO.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.31 0.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 6.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.81 0.81
Cost of debt 7.00% 7.00%
After-tax WACC 5.0% 6.0%
Selected WACC 5.5%