FSSN WACC - Weighted Average Cost of Capital
The WACC of Fision Corp (FSSN) is 4.6%.
| Range | Selected | |
| Cost of equity | 2637.1% - 5798.0% | 4217.55% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 4.3% - 5.0% | 4.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 572.44 | 1034.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 2637.1% | 5798.0% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 4388.2 | 4388.2 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 4.3% | 5.0% |
| Selected WACC | 4.6% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| FSSN | Fision Corp | 4388.2 | -314.25 | -0.1 |
| AMPD.CN | Ampd Ventures Inc | 4.32 | 0.72 | 0.17 |
| CBP.CN | Certive Solutions Inc | 4.77 | 1.89 | 0.42 |
| FFLO | Free Flow Inc | 0.09 | -0.79 | -0.73 |
| HALB | Halberd Corp | 1.28 | 1.5 | 0.78 |
| ITOX | Iiot-Oxys Inc | 0.99 | 0.99 | 0.57 |
| MDEX | Madison Technologies Inc | 54.33 | 1.43 | 0.04 |
| ORTH.CN | Ortho Regenerative Technologies Inc | 0.58 | 0.42 | 0.3 |
| RJDG | RJD Green Inc | 0.16 | 0.85 | 0.76 |
| UNEX | Unex Holdings Inc | 0 | 1.09 | 1.09 |
| VITX | Vitana-X Inc | 3.49 | -0.96 | -0.27 |
| Low | High | |
| Unlevered beta | 0.17 | 0.42 |
| Relevered beta | 853.9 | 1543.52 |
| Adjusted relevered beta | 572.44 | 1034.49 |
FSSN's CAPM model and how its cost of Equity is calculated
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for FSSN:
cost_of_equity (4,217.55%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (572.44) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.