CNFN WACC - Weighted Average Cost of Capital
The WACC of Cfn Enterprises Inc (CNFN) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.4% - 7.5% | 6.45% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 7.0% - 7.0% | 7% |
| WACC | 5.3% - 7.0% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.33 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.4% | 7.5% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 7.0% | 7.0% |
| After-tax WACC | 5.3% | 7.0% |
| Selected WACC | 6.2% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| CNFN | Cfn Enterprises Inc | 0.3 | 1.53 | 1.25 |
| ADST | AdStar Inc | 0.01 | 0 | 0 |
| EQ.V | EQ Inc | 0.02 | -0.05 | -0.05 |
| FLYY.CN | Media Central Corporation Inc | 0.26 | -0.24 | -0.2 |
| GSMG | Glory Star New Media Group Holdings Ltd | 0.11 | 0.46 | 0.43 |
| MYRY | Myriad Interactive Media Inc | 0.4 | 0.98 | 0.75 |
| PROM | Propel Media Inc | 0.28 | -1.54 | -1.28 |
| TPNI | Pulse Network Inc | 3420.46 | 1.28 | 0 |
| Y.TO | Yellow Pages Ltd | 0.26 | 0.53 | 0.45 |
| Low | High | |
| Unlevered beta | 0 | 0.34 |
| Relevered beta | 0 | 0.22 |
| Adjusted relevered beta | 0.33 | 0.48 |
CNFN's CAPM model and how its cost of Equity is calculated
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for CNFN:
cost_of_equity (6.45%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.33) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.