TRZ.TO
Transat AT Inc
Price:  
2.80 
CAD
Volume:  
5,987.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRZ.TO WACC - Weighted Average Cost of Capital

The WACC of Transat AT Inc (TRZ.TO) is 16.3%.

The Cost of Equity of Transat AT Inc (TRZ.TO) is 113.40%.
The Cost of Debt of Transat AT Inc (TRZ.TO) is 13.60%.

Range Selected
Cost of equity 87.60% - 139.20% 113.40%
Tax rate 1.30% - 2.00% 1.65%
Cost of debt 4.00% - 23.20% 13.60%
WACC 6.4% - 26.1% 16.3%
WACC

TRZ.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 16.55 22.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 87.60% 139.20%
Tax rate 1.30% 2.00%
Debt/Equity ratio 33.05 33.05
Cost of debt 4.00% 23.20%
After-tax WACC 6.4% 26.1%
Selected WACC 16.3%

TRZ.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 TRZ.TO:

cost_of_equity (113.40%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (16.55) + 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.