AGTX WACC - Weighted Average Cost of Capital
The WACC of Agentix Corp (AGTX) is 9.3%.
| Range | Selected | |
| Cost of equity | 7.4% - 11.9% | 9.65% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 7.2% - 11.3% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.78 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.4% | 11.9% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 7.2% | 11.3% |
| Selected WACC | 9.3% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| AGTX | Agentix Corp | 0.07 | 2.75 | 2.61 |
| BEV.CN | Bevcanna Enterprises Inc | 0.52 | -1.57 | -1.14 |
| MYM.CN | MYM Nutraceuticals Inc | 0.01 | 0.92 | 0.92 |
| NUMD | Nu-Med Plus Inc | 0.02 | 2.03 | 2 |
| PILL.CN | Canntab Therapeutics Ltd | 9.46 | 1.7 | 0.22 |
| PRT.CN | Plymouth Rock Technologies Inc | 0.04 | 0.12 | 0.12 |
| ROSN | Rosinbomb | 0.04 | 1.19 | 1.16 |
| SHRC.CN | Sharc International Systems Inc | 0.01 | 1.54 | 1.53 |
| TAUG | Tauriga Sciences Inc | 1683.25 | -1.37 | 0 |
| WIFI.CN | American Aires Inc | 0.02 | 1.8 | 1.77 |
| YES.V | CHAR Technologies Ltd | 0.21 | 1.74 | 1.51 |
| Low | High | |
| Unlevered beta | 0.92 | 1.51 |
| Relevered beta | 0.67 | 1.37 |
| Adjusted relevered beta | 0.78 | 1.25 |
AGTX's CAPM model and how its cost of Equity is calculated
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for AGTX:
cost_of_equity (9.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.78) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.