Skip to content

FirstService Corporation Common Shares (FSV) — WACC Analysis

WACC Breakdown

FirstService Corporation Common Shares (FSV) has a weighted average cost of capital (WACC) of 8.4%. The cost of equity is 8.9%, derived from a beta of 1.00 and a risk-free rate of 4.7%. The after-tax cost of debt is 5.4%. The capital structure is 85.1% equity and 14.9% debt.

Interpretation

A WACC of 8.4% is moderate, reflecting the market's balanced risk assessment of FirstService Corporation Common Shares.

Investors can compare FSV's WACC of 8.4% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

FSV WACC: 8.37% for FirstService Corporation Common Shares

Current inputs imply a 8.90% cost of equity and a 6.81% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

FirstService Corporation Common Shares Common Stock (FSV) WACC Results
Weighted Average Cost of Capital
8.37%
Cost of Equity
8.90%
Risk-Free Rate4.67%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
5.38%
Pre-Tax Cost of Debt6.81%
Tax Rate21.00%
Tax Shield1.43%
Capital Structure
Equity: 85.05%($6161.15M)
Debt: 14.95%($1082.68M)
Equity Component
7.57%
85.05% × 8.90%
Debt Component
0.80%
14.95% × 5.38%

FirstService Corporation Common Shares (FSV) WACC in context

FirstService Corporation Common Shares (FSV) currently screens with an estimated WACC of 8.37%. That blends a 8.90% cost of equity, a 6.81% pre-tax cost of debt, and a 85.05% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What FSV WACC implies

A 8.37% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates FSV

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 85.05% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

FSV WACC: 8.37% — FirstService Corporation Common Shares Cost of Capital (August 2026) | DeepViews