DBO.TO
D-Box Technologies Inc
Price:  
0.08 
CAD
Volume:  
37,300.00
Canada | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DBO.TO WACC - Weighted Average Cost of Capital

The WACC of D-Box Technologies Inc (DBO.TO) is 9.1%.

The Cost of Equity of D-Box Technologies Inc (DBO.TO) is 8.60%.
The Cost of Debt of D-Box Technologies Inc (DBO.TO) is 10.75%.

Range Selected
Cost of equity 7.20% - 10.00% 8.60%
Tax rate 0.40% - 0.50% 0.45%
Cost of debt 5.10% - 16.40% 10.75%
WACC 6.7% - 11.4% 9.1%
WACC

DBO.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.72 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 10.00%
Tax rate 0.40% 0.50%
Debt/Equity ratio 0.3 0.3
Cost of debt 5.10% 16.40%
After-tax WACC 6.7% 11.4%
Selected WACC 9.1%