DPRO.CN
Draganfly Inc
Price:  
6.19 
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 20.4%.

The Cost of Equity of Draganfly Inc (DPRO.CN) is 20.90%.
The Cost of Debt of Draganfly Inc (DPRO.CN) is 5.50%.

Range Selected
Cost of equity 18.90% - 22.90% 20.90%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 7.00% 5.50%
WACC 18.4% - 22.4% 20.4%
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 3.08 3.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 18.90% 22.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.00% 7.00%
After-tax WACC 18.4% 22.4%
Selected WACC 20.4%