載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
ETR *
93.8%
CMS1 *
31.5%
FE *
-17.4%
HK
前往
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Canadian Utilities Limited
OTCPK:CDUAF
加拿大 / 公用事業 / 綜合公用事業
貨幣
$
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
CAPM 加權平均投資成本模型
股價
24.88
USD
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%
8.5%
WACC Low
9.3%
WACC Mid
10.0%
WACC High
Weighted Average Cost of Capital
分享
儲存
Cost of Equity
Cost of Debt
Debt and Equity Weights
Weighted Average
Benchmark Editor
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%
支援算式
Effective Interest Rate
Relevered Beta
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%
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी