WTE.TO
Westshore Terminals Investment Corp
Price:  
22.65 
CAD
Volume:  
68,870.00
Canada | Transportation Infrastructure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WTE.TO WACC - Weighted Average Cost of Capital

The WACC of Westshore Terminals Investment Corp (WTE.TO) is 6.6%.

The Cost of Equity of Westshore Terminals Investment Corp (WTE.TO) is 7.25%.
The Cost of Debt of Westshore Terminals Investment Corp (WTE.TO) is 4.25%.

Range Selected
Cost of equity 6.20% - 8.30% 7.25%
Tax rate 27.00% - 27.00% 27.00%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.7% - 7.4% 6.6%
WACC

WTE.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.58 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.30%
Tax rate 27.00% 27.00%
Debt/Equity ratio 0.2 0.2
Cost of debt 4.00% 4.50%
After-tax WACC 5.7% 7.4%
Selected WACC 6.6%