TPX.A.TO
Molson Coors Canada Inc
Price:  
89.00 
CAD
Volume:  
250.00
Canada | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TPX.A.TO WACC - Weighted Average Cost of Capital

The WACC of Molson Coors Canada Inc (TPX.A.TO) is 5.6%.

The Cost of Equity of Molson Coors Canada Inc (TPX.A.TO) is 5.75%.
The Cost of Debt of Molson Coors Canada Inc (TPX.A.TO) is 5.20%.

Range Selected
Cost of equity 4.90% - 6.60% 5.75%
Tax rate 28.80% - 30.40% 29.60%
Cost of debt 4.40% - 6.00% 5.20%
WACC 4.8% - 6.4% 5.6%
WACC

TPX.A.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 6.60%
Tax rate 28.80% 30.40%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.40% 6.00%
After-tax WACC 4.8% 6.4%
Selected WACC 5.6%

TPX.A.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 TPX.A.TO:

cost_of_equity (5.75%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.35) + 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.