CNI.CN
Cloud Nine Web3 Technologies Inc
Price:  
0.07 
CAD
Volume:  
7,306.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNI.CN WACC - Weighted Average Cost of Capital

The WACC of Cloud Nine Web3 Technologies Inc (CNI.CN) is 5.6%.

The Cost of Equity of Cloud Nine Web3 Technologies Inc (CNI.CN) is 7.50%.
The Cost of Debt of Cloud Nine Web3 Technologies Inc (CNI.CN) is 5.00%.

Range Selected
Cost of equity 6.10% - 8.90% 7.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.9% - 6.3% 5.6%
WACC

CNI.CN WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.46 0.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.9% 6.3%
Selected WACC 5.6%