EMPH.CN
Empatho Holdings Inc
Price:  
0.01 
CAD
Volume:  
20,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMPH.CN WACC - Weighted Average Cost of Capital

The WACC of Empatho Holdings Inc (EMPH.CN) is 3.6%.

The Cost of Equity of Empatho Holdings Inc (EMPH.CN) is 3.60%.
The Cost of Debt of Empatho Holdings Inc (EMPH.CN) is 5.00%.

Range Selected
Cost of equity 3.30% - 3.90% 3.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.4% - 3.9% 3.6%
WACC

EMPH.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.37 -0.37
Additional risk adjustments 2.0% 2.5%
Cost of equity 3.30% 3.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.18 0.18
Cost of debt 5.00% 5.00%
After-tax WACC 3.4% 3.9%
Selected WACC 3.6%