CGII.CN
CleanGo Innovations Inc
Price:  
0.45 
CAD
Volume:  
1,050.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGII.CN WACC - Weighted Average Cost of Capital

The WACC of CleanGo Innovations Inc (CGII.CN) is 15.4%.

The Cost of Equity of CleanGo Innovations Inc (CGII.CN) is 19.75%.
The Cost of Debt of CleanGo Innovations Inc (CGII.CN) is 5.00%.

Range Selected
Cost of equity 17.80% - 21.70% 19.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 14.0% - 16.8% 15.4%
WACC

CGII.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.87 2.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 17.80% 21.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.37 0.37
Cost of debt 5.00% 5.00%
After-tax WACC 14.0% 16.8%
Selected WACC 15.4%