CMC.CN
Cielo Waste Solutions Corp
Price:  
0.35 
CAD
Volume:  
3,121,570.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMC.CN WACC - Weighted Average Cost of Capital

The WACC of Cielo Waste Solutions Corp (CMC.CN) is 6.8%.

The Cost of Equity of Cielo Waste Solutions Corp (CMC.CN) is 6.90%.
The Cost of Debt of Cielo Waste Solutions Corp (CMC.CN) is 5.50%.

Range Selected
Cost of equity 5.40% - 8.40% 6.90%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.4% - 8.3% 6.8%
WACC

CMC.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.33 0.62
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.40% 8.40%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 7.00%
After-tax WACC 5.4% 8.3%
Selected WACC 6.8%