The WACC of E-Play Digital Inc (EPY.CN) is 5.8%.
Range | Selected | |
Cost of equity | 6.20% - 11.00% | 8.60% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.8% - 6.8% | 5.8% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.6 | 1.12 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.20% | 11.00% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 1.32 | 1.32 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.8% | 6.8% |
Selected WACC | 5.8% | |