FRII.TO
Freshii Inc
Price:  
2.29 
CAD
Volume:  
13,200.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FRII.TO WACC - Weighted Average Cost of Capital

The WACC of Freshii Inc (FRII.TO) is 5.7%.

The Cost of Equity of Freshii Inc (FRII.TO) is 6.10%.
The Cost of Debt of Freshii Inc (FRII.TO) is 5.00%.

Range Selected
Cost of equity 4.90% - 7.30% 6.10%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 6.7% 5.7%
WACC

FRII.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 7.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.18 0.18
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 6.7%
Selected WACC 5.7%