WN.TO
George Weston Ltd
Price:  
177.76 
CAD
Volume:  
57,292.00
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 6.5%.

The Cost of Equity of George Weston Ltd (WN.TO) is 8.65%.
The Cost of Debt of George Weston Ltd (WN.TO) is 5.50%.

Range Selected
Cost of equity 7.40% - 9.90% 8.65%
Tax rate 25.10% - 29.70% 27.40%
Cost of debt 5.50% - 5.50% 5.50%
WACC 5.9% - 7.1% 6.5%
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 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 9.90%
Tax rate 25.10% 29.70%
Debt/Equity ratio 0.85 0.85
Cost of debt 5.50% 5.50%
After-tax WACC 5.9% 7.1%
Selected WACC 6.5%