BRMI.TO
Boat Rocker Media Inc
Price:  
0.93 
CAD
Volume:  
22,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRMI.TO WACC - Weighted Average Cost of Capital

The WACC of Boat Rocker Media Inc (BRMI.TO) is 4.0%.

The Cost of Equity of Boat Rocker Media Inc (BRMI.TO) is 4.00%.
The Cost of Debt of Boat Rocker Media Inc (BRMI.TO) is 5.50%.

Range Selected
Cost of equity 3.50% - 4.50% 4.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 7.00% 5.50%
WACC 3.2% - 4.9% 4.0%
WACC

BRMI.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.02 -0.02
Additional risk adjustments 0.5% 1.0%
Cost of equity 3.50% 4.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 2.07 2.07
Cost of debt 4.00% 7.00%
After-tax WACC 3.2% 4.9%
Selected WACC 4.0%