FANS.CN
Fansunite Entertainment Inc
Price:  
0.15 
CAD
Volume:  
292,139.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FANS.CN WACC - Weighted Average Cost of Capital

The WACC of Fansunite Entertainment Inc (FANS.CN) is 8.9%.

The Cost of Equity of Fansunite Entertainment Inc (FANS.CN) is 8.90%.
The Cost of Debt of Fansunite Entertainment Inc (FANS.CN) is 5.00%.

Range Selected
Cost of equity 7.90% - 9.90% 8.90%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.9% - 9.9% 8.9%
WACC

FANS.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.95 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 9.90%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 7.9% 9.9%
Selected WACC 8.9%