DRT.TO
DIRTT Environmental Solutions Ltd
Price:  
0.71 
CAD
Volume:  
48,885.00
Canada | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRT.TO WACC - Weighted Average Cost of Capital

The WACC of DIRTT Environmental Solutions Ltd (DRT.TO) is 12.5%.

The Cost of Equity of DIRTT Environmental Solutions Ltd (DRT.TO) is 10.35%.
The Cost of Debt of DIRTT Environmental Solutions Ltd (DRT.TO) is 17.30%.

Range Selected
Cost of equity 7.20% - 13.50% 10.35%
Tax rate 1.50% - 10.50% 6.00%
Cost of debt 17.30% - 17.30% 17.30%
WACC 10.7% - 14.2% 12.5%
WACC

DRT.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.77 1.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 13.50%
Tax rate 1.50% 10.50%
Debt/Equity ratio 0.56 0.56
Cost of debt 17.30% 17.30%
After-tax WACC 10.7% 14.2%
Selected WACC 12.5%