EPY.CN
E-Play Digital Inc
Price:  
0.01 
CAD
Volume:  
109,850.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EPY.CN WACC - Weighted Average Cost of Capital

The WACC of E-Play Digital Inc (EPY.CN) is 5.8%.

The Cost of Equity of E-Play Digital Inc (EPY.CN) is 8.60%.
The Cost of Debt of E-Play Digital Inc (EPY.CN) is 5.00%.

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%
WACC

EPY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.6 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%