BRCK.U.CN
Bellrock Brands Inc
Price:  
0.05 
CAD
Volume:  
256,890.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRCK.U.CN WACC - Weighted Average Cost of Capital

The WACC of Bellrock Brands Inc (BRCK.U.CN) is 6.6%.

The Cost of Equity of Bellrock Brands Inc (BRCK.U.CN) is 6.45%.
The Cost of Debt of Bellrock Brands Inc (BRCK.U.CN) is 11.30%.

Range Selected
Cost of equity 5.50% - 7.40% 6.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 15.60% 11.30%
WACC 5.5% - 7.7% 6.6%
WACC

BRCK.U.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.36 0.45
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.50% 7.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.08 0.08
Cost of debt 7.00% 15.60%
After-tax WACC 5.5% 7.7%
Selected WACC 6.6%