BJB.CN
Bond Resources Inc
Price:  
0.01 
CAD
Volume:  
1,010.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BJB.CN WACC - Weighted Average Cost of Capital

The WACC of Bond Resources Inc (BJB.CN) is 4.1%.

The Cost of Equity of Bond Resources Inc (BJB.CN) is 4.80%.
The Cost of Debt of Bond Resources Inc (BJB.CN) is 5.00%.

Range Selected
Cost of equity 3.00% - 6.60% 4.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.4% - 4.8% 4.1%
WACC

BJB.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 0.32
Additional risk adjustments 0.5% 1.0%
Cost of equity 3.00% 6.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.65 1.65
Cost of debt 5.00% 5.00%
After-tax WACC 3.4% 4.8%
Selected WACC 4.1%