DPRO.CN
Draganfly Inc
Price:  
3.66 
CAD
Volume:  
332,981.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DPRO.CN WACC - Weighted Average Cost of Capital

The WACC of Draganfly Inc (DPRO.CN) is 19.5%.

The Cost of Equity of Draganfly Inc (DPRO.CN) is 20.15%.
The Cost of Debt of Draganfly Inc (DPRO.CN) is 6.55%.

Range Selected
Cost of equity 18.20% - 22.10% 20.15%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 6.10% - 7.00% 6.55%
WACC 17.6% - 21.4% 19.5%
WACC

DPRO.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.94 2.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 18.20% 22.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.04 0.04
Cost of debt 6.10% 7.00%
After-tax WACC 17.6% 21.4%
Selected WACC 19.5%