WJX.TO
Wajax Corp
Price:  
23.39 
CAD
Volume:  
5,823.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WJX.TO WACC - Weighted Average Cost of Capital

The WACC of Wajax Corp (WJX.TO) is 8.8%.

The Cost of Equity of Wajax Corp (WJX.TO) is 12.05%.
The Cost of Debt of Wajax Corp (WJX.TO) is 4.25%.

Range Selected
Cost of equity 10.20% - 13.90% 12.05%
Tax rate 26.40% - 26.80% 26.60%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.5% - 10.0% 8.8%
WACC

WJX.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.38 1.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.20% 13.90%
Tax rate 26.40% 26.80%
Debt/Equity ratio 0.58 0.58
Cost of debt 4.00% 4.50%
After-tax WACC 7.5% 10.0%
Selected WACC 8.8%