FORA.TO
VerticalScope Holdings Inc
Price:  
11.33 
CAD
Volume:  
3,125.00
Canada | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FORA.TO WACC - Weighted Average Cost of Capital

The WACC of VerticalScope Holdings Inc (FORA.TO) is 6.8%.

The Cost of Equity of VerticalScope Holdings Inc (FORA.TO) is 7.25%.
The Cost of Debt of VerticalScope Holdings Inc (FORA.TO) is 6.40%.

Range Selected
Cost of equity 6.10% - 8.40% 7.25%
Tax rate 11.30% - 22.60% 16.95%
Cost of debt 4.40% - 8.40% 6.40%
WACC 5.6% - 7.9% 6.8%
WACC

FORA.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.58 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.40%
Tax rate 11.30% 22.60%
Debt/Equity ratio 0.31 0.31
Cost of debt 4.40% 8.40%
After-tax WACC 5.6% 7.9%
Selected WACC 6.8%