DFLY.CN
Draganfly Inc
Price:  
1.54 
CAD
Volume:  
199,210.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DFLY.CN WACC - Weighted Average Cost of Capital

The WACC of Draganfly Inc (DFLY.CN) is 8.1%.

The Cost of Equity of Draganfly Inc (DFLY.CN) is 8.15%.
The Cost of Debt of Draganfly Inc (DFLY.CN) is 5.00%.

Range Selected
Cost of equity 6.60% - 9.70% 8.15%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.6% - 9.6% 8.1%
WACC

DFLY.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.68 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.70%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 6.6% 9.6%
Selected WACC 8.1%