BYL.TO
Baylin Technologies Inc
Price:  
0.25 
CAD
Volume:  
88,400.00
Canada | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BYL.TO WACC - Weighted Average Cost of Capital

The WACC of Baylin Technologies Inc (BYL.TO) is 7.5%.

The Cost of Equity of Baylin Technologies Inc (BYL.TO) is 8.50%.
The Cost of Debt of Baylin Technologies Inc (BYL.TO) is 6.45%.

Range Selected
Cost of equity 6.20% - 10.80% 8.50%
Tax rate 3.80% - 5.20% 4.50%
Cost of debt 5.90% - 7.00% 6.45%
WACC 6.0% - 9.0% 7.5%
WACC

BYL.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.58 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 10.80%
Tax rate 3.80% 5.20%
Debt/Equity ratio 0.77 0.77
Cost of debt 5.90% 7.00%
After-tax WACC 6.0% 9.0%
Selected WACC 7.5%