ADCO.TO
Adcore Inc
Price:  
0.18 
CAD
Volume:  
3,517.00
Canada | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADCO.TO WACC - Weighted Average Cost of Capital

The WACC of Adcore Inc (ADCO.TO) is 6.6%.

The Cost of Equity of Adcore Inc (ADCO.TO) is 9.00%.
The Cost of Debt of Adcore Inc (ADCO.TO) is 5.00%.

Range Selected
Cost of equity 7.50% - 10.50% 9.00%
Tax rate 12.90% - 20.80% 16.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 7.2% 6.6%
WACC

ADCO.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.85 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.50%
Tax rate 12.90% 20.80%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 7.2%
Selected WACC 6.6%