WN.TO
George Weston Ltd
Price:  
189.32 
CAD
Volume:  
285,185.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WN.TO WACC - Weighted Average Cost of Capital

The WACC of George Weston Ltd (WN.TO) is 6.7%.

The Cost of Equity of George Weston Ltd (WN.TO) is 8.90%.
The Cost of Debt of George Weston Ltd (WN.TO) is 5.35%.

Range Selected
Cost of equity 7.40% - 10.40% 8.90%
Tax rate 23.90% - 25.30% 24.60%
Cost of debt 5.20% - 5.50% 5.35%
WACC 5.8% - 7.5% 6.7%
WACC

WN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.81 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.40%
Tax rate 23.90% 25.30%
Debt/Equity ratio 0.85 0.85
Cost of debt 5.20% 5.50%
After-tax WACC 5.8% 7.5%
Selected WACC 6.7%