The WACC of Yellow Pages Ltd (Y.TO) is 7.1%.
Range | Selected | |
Cost of equity | 6.50% - 9.20% | 7.85% |
Tax rate | 20.00% - 22.20% | 21.10% |
Cost of debt | 4.90% - 7.00% | 5.95% |
WACC | 5.9% - 8.3% | 7.1% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.65 | 0.82 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.50% | 9.20% |
Tax rate | 20.00% | 22.20% |
Debt/Equity ratio | 0.3 | 0.3 |
Cost of debt | 4.90% | 7.00% |
After-tax WACC | 5.9% | 8.3% |
Selected WACC | 7.1% | |