AICO.CN
Generative AI Solutions Corp
Price:  
0.12 
CAD
Volume:  
4,120.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AICO.CN WACC - Weighted Average Cost of Capital

The WACC of Generative AI Solutions Corp (AICO.CN) is 16.1%.

The Cost of Equity of Generative AI Solutions Corp (AICO.CN) is 17.35%.
The Cost of Debt of Generative AI Solutions Corp (AICO.CN) is 5.00%.

Range Selected
Cost of equity 15.60% - 19.10% 17.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 14.5% - 17.7% 16.1%
WACC

AICO.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.45 2.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.60% 19.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.1 0.1
Cost of debt 5.00% 5.00%
After-tax WACC 14.5% 17.7%
Selected WACC 16.1%