TONY.CN
Tony G Co-Investment Holdings Ltd
Price:  
1.01 
CAD
Volume:  
1,390.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TONY.CN WACC - Weighted Average Cost of Capital

The WACC of Tony G Co-Investment Holdings Ltd (TONY.CN) is 3.7%.

The Cost of Equity of Tony G Co-Investment Holdings Ltd (TONY.CN) is 3.75%.
The Cost of Debt of Tony G Co-Investment Holdings Ltd (TONY.CN) is 5.00%.

Range Selected
Cost of equity 3.30% - 4.20% 3.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.4% - 4.1% 3.7%
WACC

TONY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.16 -0.16
Additional risk adjustments 1.0% 1.5%
Cost of equity 3.30% 4.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.1 0.1
Cost of debt 5.00% 5.00%
After-tax WACC 3.4% 4.1%
Selected WACC 3.7%

TONY.CN'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 TONY.CN:

cost_of_equity (3.75%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (-0.16) + risk_adjustments (1.25%)

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