TSU.TO
Trisura Group Ltd
Price:  
40.79 
CAD
Volume:  
10,342.00
Canada | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TSU.TO WACC - Weighted Average Cost of Capital

The WACC of Trisura Group Ltd (TSU.TO) is 7.2%.

The Cost of Equity of Trisura Group Ltd (TSU.TO) is 7.35%.
The Cost of Debt of Trisura Group Ltd (TSU.TO) is 5.00%.

Range Selected
Cost of equity 6.20% - 8.50% 7.35%
Tax rate 24.50% - 27.60% 26.05%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.1% - 8.3% 7.2%
WACC

TSU.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.61 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.50%
Tax rate 24.50% 27.60%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 6.1% 8.3%
Selected WACC 7.2%