WILD.TO
WildBrain Ltd
Price:  
1.40 
CAD
Volume:  
28,220.00
Canada | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WILD.TO WACC - Weighted Average Cost of Capital

The WACC of WildBrain Ltd (WILD.TO) is 7.7%.

The Cost of Equity of WildBrain Ltd (WILD.TO) is 5.85%.
The Cost of Debt of WildBrain Ltd (WILD.TO) is 10.15%.

Range Selected
Cost of equity 4.90% - 6.80% 5.85%
Tax rate 11.40% - 16.00% 13.70%
Cost of debt 5.40% - 14.90% 10.15%
WACC 4.8% - 10.7% 7.7%
WACC

WILD.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.24 0.36
Additional risk adjustments 0.5% 1.0%
Cost of equity 4.90% 6.80%
Tax rate 11.40% 16.00%
Debt/Equity ratio 2.05 2.05
Cost of debt 5.40% 14.90%
After-tax WACC 4.8% 10.7%
Selected WACC 7.7%