UNS.TO
Uni-Select Inc
Price:  
47.96 
CAD
Volume:  
190,016.00
Canada | Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UNS.TO WACC - Weighted Average Cost of Capital

The WACC of Uni-Select Inc (UNS.TO) is 7.0%.

The Cost of Equity of Uni-Select Inc (UNS.TO) is 7.70%.
The Cost of Debt of Uni-Select Inc (UNS.TO) is 4.90%.

Range Selected
Cost of equity 6.50% - 8.90% 7.70%
Tax rate 16.80% - 21.30% 19.05%
Cost of debt 4.60% - 5.20% 4.90%
WACC 6.1% - 8.0% 7.0%
WACC

UNS.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.64 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 8.90%
Tax rate 16.80% 21.30%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.60% 5.20%
After-tax WACC 6.1% 8.0%
Selected WACC 7.0%