CPTR.CN
Captor Capital Corp
Price:  
0.49 
CAD
Volume:  
1,500.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPTR.CN WACC - Weighted Average Cost of Capital

The WACC of Captor Capital Corp (CPTR.CN) is 5.6%.

The Cost of Equity of Captor Capital Corp (CPTR.CN) is 9.90%.
The Cost of Debt of Captor Capital Corp (CPTR.CN) is 5.00%.

Range Selected
Cost of equity 5.70% - 14.10% 9.90%
Tax rate 12.40% - 18.30% 15.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 6.5% 5.6%
WACC

CPTR.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 1.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 14.10%
Tax rate 12.40% 18.30%
Debt/Equity ratio 3.13 3.13
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 6.5%
Selected WACC 5.6%