WTE.TO
Westshore Terminals Investment Corp
Price:  
23.87 
CAD
Volume:  
30,477.00
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 6.8%.

The Cost of Equity of Westshore Terminals Investment Corp (WTE.TO) is 7.45%.
The Cost of Debt of Westshore Terminals Investment Corp (WTE.TO) is 4.25%.

Range Selected
Cost of equity 6.00% - 8.90% 7.45%
Tax rate 27.00% - 27.00% 27.00%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.5% - 8.0% 6.8%
WACC

WTE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.55 0.78
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.90%
Tax rate 27.00% 27.00%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.00% 4.50%
After-tax WACC 5.5% 8.0%
Selected WACC 6.8%