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