XTC.TO
Exco Technologies Ltd
Price:  
8.02 
CAD
Volume:  
20,267.00
Canada | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XTC.TO WACC - Weighted Average Cost of Capital

The WACC of Exco Technologies Ltd (XTC.TO) is 6.7%.

The Cost of Equity of Exco Technologies Ltd (XTC.TO) is 6.25%.
The Cost of Debt of Exco Technologies Ltd (XTC.TO) is 10.35%.

Range Selected
Cost of equity 5.10% - 7.40% 6.25%
Tax rate 22.70% - 24.10% 23.40%
Cost of debt 4.40% - 16.30% 10.35%
WACC 4.6% - 8.7% 6.7%
WACC

XTC.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.38 0.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 7.40%
Tax rate 22.70% 24.10%
Debt/Equity ratio 0.37 0.37
Cost of debt 4.40% 16.30%
After-tax WACC 4.6% 8.7%
Selected WACC 6.7%