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 | 0.89 - 1.46 | 1.17 |
| Cost Equity | 10.0% - 14.8% | 12.4% |
| Tax Rate | 11.0% - 11.0% | 11.0% |
| Cost Debt Aftax | 7.6% - 8.0% | 7.8% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.89 | 1.46 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.4% | 7.3% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.50% | 3.00% | Size & Country Default Risk | |||
| Cost of Equity | 10.00% | 14.75% | ||||
| 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 | 528 | 576 | 645 | 737 | 786 |
| Total Debt | total_debt | 21,542 | 19,531 | 21,174 | 24,446 | 26,970 |
| Effective Interest Rate | 2.8% | 3.2% | 3.2% | 3.1% | ||
| Average Effective Interest Rate | 3.2% | |||||