CBDX.CN
Canbud Distribution Corp
Price:  
0.02 
CAD
Volume:  
28,090.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBDX.CN WACC - Weighted Average Cost of Capital

The WACC of Canbud Distribution Corp (CBDX.CN) is 7.5%.

The Cost of Equity of Canbud Distribution Corp (CBDX.CN) is 8.20%.
The Cost of Debt of Canbud Distribution Corp (CBDX.CN) is 5.00%.

Range Selected
Cost of equity 6.10% - 10.30% 8.20%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.7% - 9.3% 7.5%
WACC

CBDX.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.58 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 10.30%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0.18 0.18
Cost of debt 5.00% 5.00%
After-tax WACC 5.7% 9.3%
Selected WACC 7.5%