TTR.V WACC - Weighted Average Cost of Capital

The WACC of Titanium Transportation Group Inc (TTR.V) is 8.5%.

The Cost of Equity of Titanium Transportation Group Inc (TTR.V) is 13.75%.

The Cost of Debt of Titanium Transportation Group Inc (TTR.V) is 5.50%.

	Range	Selected
Cost of equity	11.40% - 16.10%	13.75%
Tax rate	28.60% - 30.40%	29.50%
Cost of debt	4.00% - 7.00%	5.50%
WACC	6.8% - 10.1%	8.5%

WACC

TTR.V WACC calculation

Category	Low	High

Long-term bond rate	4.2%	4.7%
Equity market risk premium	5.5%	6.5%
Adjusted beta	1.31	1.68

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.40%	16.10%

Tax rate	28.60%	30.40%
Debt/Equity ratio	1.13	1.13
Cost of debt	4.00%	7.00%

After-tax WACC	6.8%	10.1%


Selected WACC	8.5%

TTR.V'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 TTR.V:

cost_of_equity (13.75%) = risk_free_rate (4.45%) + equity_risk_premium (6.00%) * adjusted_beta (1.31) + 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.