FLOW.TO
Flow Beverage Corp
Price:  
0.14 
CAD
Volume:  
171,150.00
Canada | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLOW.TO WACC - Weighted Average Cost of Capital

The WACC of Flow Beverage Corp (FLOW.TO) is 4.2%.

The Cost of Equity of Flow Beverage Corp (FLOW.TO) is 5.50%.
The Cost of Debt of Flow Beverage Corp (FLOW.TO) is 5.00%.

Range Selected
Cost of equity 3.80% - 7.20% 5.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.7% - 4.6% 4.2%
WACC

FLOW.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.57 -0.08
Additional risk adjustments 3.5% 4.0%
Cost of equity 3.80% 7.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 2.72 2.72
Cost of debt 5.00% 5.00%
After-tax WACC 3.7% 4.6%
Selected WACC 4.2%