XTC.TO
Exco Technologies Ltd
Price:  
7.93 
CAD
Volume:  
18,251.00
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 7.3%.

The Cost of Equity of Exco Technologies Ltd (XTC.TO) is 7.10%.
The Cost of Debt of Exco Technologies Ltd (XTC.TO) is 10.10%.

Range Selected
Cost of equity 5.80% - 8.40% 7.10%
Tax rate 22.70% - 24.10% 23.40%
Cost of debt 4.80% - 15.40% 10.10%
WACC 5.3% - 9.3% 7.3%
WACC

XTC.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.51 0.68
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 8.40%
Tax rate 22.70% 24.10%
Debt/Equity ratio 0.38 0.38
Cost of debt 4.80% 15.40%
After-tax WACC 5.3% 9.3%
Selected WACC 7.3%