The WACC of Wilmington Capital Management Inc (WCM.A.TO) is 7.5%.
Range | Selected | |
Cost of equity | 6.00% - 9.10% | 7.55% |
Tax rate | 20.30% - 25.40% | 22.85% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.0% - 9.1% | 7.5% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.55 | 0.81 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.00% | 9.10% |
Tax rate | 20.30% | 25.40% |
Debt/Equity ratio | 0 | 0 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.0% | 9.1% |
Selected WACC | 7.5% | |