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 8.6%.

The Cost of Equity of D-Box Technologies Inc (DBO.TO) is 7.80%.
The Cost of Debt of D-Box Technologies Inc (DBO.TO) is 11.00%.

Range Selected
Cost of equity 6.60% - 9.00% 7.80%
Tax rate 0.40% - 0.50% 0.45%
Cost of debt 5.90% - 16.10% 11.00%
WACC 6.4% - 10.8% 8.6%
WACC

DBO.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.65 0.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.00%
Tax rate 0.40% 0.50%
Debt/Equity ratio 0.34 0.34
Cost of debt 5.90% 16.10%
After-tax WACC 6.4% 10.8%
Selected WACC 8.6%