Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected Beta | 0.81 - 1.66 | 1.24 |
| Cost Equity | 10.3% - 17.0% | 13.6% |
| Tax Rate | 24.0% - 24.0% | 24.0% |
| Cost Debt Aftax | 6.5% - 6.8% | 6.7% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.81 | 1.66 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.1% | 8.3% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 2.13% | 4.25% | Size & Country Default Risk | |||
| Cost of Equity | 10.25% | 17.00% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (CAD in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 401 | 413 | 407 | 460 | 508 |
| Total Debt | total_debt | 9,133 | 9,569 | 9,594 | 10,590 | 11,118 |
| Effective Interest Rate | 4.4% | 4.2% | 4.6% | 4.7% | ||
| Average Effective Interest Rate | 4.5% | |||||