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 | 0.92 - 1.91 | 1.42 |
| Cost Equity | 10.5% - 17.8% | 14.1% |
| Tax Rate | 17.0% - 17.0% | 17.0% |
| Cost Debt Aftax | 7.1% - 7.5% | 7.3% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.92 | 1.91 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.6% | 9.5% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.88% | 3.75% | Size & Country Default Risk | |||
| Cost of Equity | 10.50% | 17.75% | ||||
| 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 | 679 | 611 | 730 | 954 | 1,004 |
| Total Debt | total_debt | 15,409 | 16,461 | 19,106 | 19,856 | 19,864 |
| Effective Interest Rate | 3.8% | 4.1% | 4.9% | 5.1% | ||
| Average Effective Interest Rate | 4.7% | |||||