GABY.CN
Gaby Inc
Price:  
0.01 
CAD
Volume:  
5,280.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GABY.CN WACC - Weighted Average Cost of Capital

The WACC of Gaby Inc (GABY.CN) is 56.4%.

The Cost of Equity of Gaby Inc (GABY.CN) is 27.10%.
The Cost of Debt of Gaby Inc (GABY.CN) is 62.20%.

Range Selected
Cost of equity 22.80% - 31.40% 27.10%
Tax rate 2.10% - 3.80% 2.95%
Cost of debt 7.00% - 117.40% 62.20%
WACC 8.6% - 104.2% 56.4%
WACC

GABY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 3.84 4.47
Additional risk adjustments 0.0% 0.5%
Cost of equity 22.80% 31.40%
Tax rate 2.10% 3.80%
Debt/Equity ratio 8.3 8.3
Cost of debt 7.00% 117.40%
After-tax WACC 8.6% 104.2%
Selected WACC 56.4%