EMER.CN
Emergia Inc
Price:  
0.19 
CAD
Volume:  
59,580.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMER.CN WACC - Weighted Average Cost of Capital

The WACC of Emergia Inc (EMER.CN) is 5.9%.

The Cost of Equity of Emergia Inc (EMER.CN) is 10.45%.
The Cost of Debt of Emergia Inc (EMER.CN) is 5.00%.

Range Selected
Cost of equity 7.00% - 13.90% 10.45%
Tax rate 0.10% - 0.90% 0.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.3% - 6.4% 5.9%
WACC

EMER.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.75 1.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 13.90%
Tax rate 0.10% 0.90%
Debt/Equity ratio 5.01 5.01
Cost of debt 5.00% 5.00%
After-tax WACC 5.3% 6.4%
Selected WACC 5.9%