TIH.TO WACC - Weighted Average Cost of Capital

The WACC of Toromont Industries Ltd (TIH.TO) is 9.0%.

The Cost of Equity of Toromont Industries Ltd (TIH.TO) is 9.25%.

The Cost of Debt of Toromont Industries Ltd (TIH.TO) is 4.25%.

	Range	Selected
Cost of equity	7.80% - 10.70%	9.25%
Tax rate	27.00% - 27.10%	27.05%
Cost of debt	4.00% - 4.50%	4.25%
WACC	7.6% - 10.3%	9.0%

WACC

TIH.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.92	1.07

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.80%	10.70%

Tax rate	27.00%	27.10%
Debt/Equity ratio	0.05	0.05
Cost of debt	4.00%	4.50%

After-tax WACC	7.6%	10.3%


Selected WACC	9.0%

TIH.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for TIH.TO:

cost_of_equity (9.25%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.92) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.