WTE.TO
Westshore Terminals Investment Corp
Price:  
25.91 
CAD
Volume:  
38,279.00
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 7.35%.
The Cost of Debt of Westshore Terminals Investment Corp (WTE.TO) is 4.25%.

Range Selected
Cost of equity 6.10% - 8.60% 7.35%
Tax rate 27.00% - 27.00% 27.00%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.7% - 7.9% 6.8%
WACC

WTE.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.60%
Tax rate 27.00% 27.00%
Debt/Equity ratio 0.16 0.16
Cost of debt 4.00% 4.50%
After-tax WACC 5.7% 7.9%
Selected WACC 6.8%