EPIC.CN
Leviathan Natural Products
Price:  
0.33 
CAD
Volume:  
8,100.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EPIC.CN WACC - Weighted Average Cost of Capital

The WACC of Leviathan Natural Products (EPIC.CN) is 7.4%.

The Cost of Equity of Leviathan Natural Products (EPIC.CN) is 8.15%.
The Cost of Debt of Leviathan Natural Products (EPIC.CN) is 5.00%.

Range Selected
Cost of equity 6.50% - 9.80% 8.15%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 8.8% 7.4%
WACC

EPIC.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.66 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.80%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.2 0.2
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 8.8%
Selected WACC 7.4%