DSAI.CN
DeepSpatial Inc
Price:  
0.03 
CAD
Volume:  
84,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DSAI.CN WACC - Weighted Average Cost of Capital

The WACC of DeepSpatial Inc (DSAI.CN) is 5.2%.

The Cost of Equity of DeepSpatial Inc (DSAI.CN) is 5.60%.
The Cost of Debt of DeepSpatial Inc (DSAI.CN) is 5.00%.

Range Selected
Cost of equity 4.90% - 6.30% 5.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 5.7% 5.2%
WACC

DSAI.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 6.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.26 0.26
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 5.7%
Selected WACC 5.2%