ADPT.CN
Adaptogenics Health Corp
Price:  
0.04 
CAD
Volume:  
3,540.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADPT.CN WACC - Weighted Average Cost of Capital

The WACC of Adaptogenics Health Corp (ADPT.CN) is 3.3%.

The Cost of Equity of Adaptogenics Health Corp (ADPT.CN) is 2.85%.
The Cost of Debt of Adaptogenics Health Corp (ADPT.CN) is 5.00%.

Range Selected
Cost of equity 2.50% - 3.20% 2.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.5% - 3.1% 3.3%
WACC

ADPT.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -1.76 -1.76
Additional risk adjustments 9.0% 9.5%
Cost of equity 2.50% 3.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.5% 3.1%
Selected WACC 3.3%