CDN.CN
CDN Maverick Capital Corp
Price:  
0.12 
CAD
Volume:  
58,969.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDN.CN WACC - Weighted Average Cost of Capital

The WACC of CDN Maverick Capital Corp (CDN.CN) is 6.5%.

The Cost of Equity of CDN Maverick Capital Corp (CDN.CN) is 9.35%.
The Cost of Debt of CDN Maverick Capital Corp (CDN.CN) is 5.00%.

Range Selected
Cost of equity 6.20% - 12.50% 9.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 8.1% 6.5%
WACC

CDN.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.6 1.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 12.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 8.1%
Selected WACC 6.5%