The WACC of Molson Coors Canada Inc (TPX.A.TO) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.00% - 6.70% | 5.85% |
| Tax rate | 28.80% - 30.40% | 29.60% |
| Cost of debt | 4.40% - 6.00% | 5.20% |
| WACC | 4.9% - 6.6% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 6.70% |
| Tax rate | 28.80% | 30.40% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.40% | 6.00% |
| After-tax WACC | 4.9% | 6.6% |
| Selected WACC | 5.7% | |
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 TPX.A.TO:
cost_of_equity (5.85%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.36) + 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.