DBO.TO
D-Box Technologies Inc
Price:  
0.15 
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 8.7%.

The Cost of Equity of D-Box Technologies Inc (DBO.TO) is 9.25%.
The Cost of Debt of D-Box Technologies Inc (DBO.TO) is 5.25%.

Range Selected
Cost of equity 7.80% - 10.70% 9.25%
Tax rate 0.40% - 0.50% 0.45%
Cost of debt 4.60% - 5.90% 5.25%
WACC 7.4% - 10.0% 8.7%
WACC

DBO.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.92 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.70%
Tax rate 0.40% 0.50%
Debt/Equity ratio 0.17 0.17
Cost of debt 4.60% 5.90%
After-tax WACC 7.4% 10.0%
Selected WACC 8.7%