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 6.8%.

The Cost of Equity of Uni-Select Inc (UNS.TO) is 7.40%.
The Cost of Debt of Uni-Select Inc (UNS.TO) is 4.70%.

Range Selected
Cost of equity 6.20% - 8.60% 7.40%
Tax rate 16.80% - 21.30% 19.05%
Cost of debt 4.20% - 5.20% 4.70%
WACC 5.7% - 7.8% 6.8%
WACC

UNS.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.6 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.60%
Tax rate 16.80% 21.30%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.20% 5.20%
After-tax WACC 5.7% 7.8%
Selected WACC 6.8%