ADMT.CN
Adamant Holding Inc
Price:  
0.02 
CAD
Volume:  
70,400.00
Canada | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADMT.CN WACC - Weighted Average Cost of Capital

The WACC of Adamant Holding Inc (ADMT.CN) is 5.2%.

The Cost of Equity of Adamant Holding Inc (ADMT.CN) is 5.50%.
The Cost of Debt of Adamant Holding Inc (ADMT.CN) is 5.00%.

Range Selected
Cost of equity 4.30% - 6.70% 5.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.2% - 6.2% 5.2%
WACC

ADMT.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.13 0.34
Additional risk adjustments 0.5% 1.0%
Cost of equity 4.30% 6.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.19 0.19
Cost of debt 5.00% 5.00%
After-tax WACC 4.2% 6.2%
Selected WACC 5.2%