HEO.TO
H2O Innovation Inc
Price:  
4.25 
CAD
Volume:  
19,901.00
Canada | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HEO.TO WACC - Weighted Average Cost of Capital

The WACC of H2O Innovation Inc (HEO.TO) is 7.0%.

The Cost of Equity of H2O Innovation Inc (HEO.TO) is 6.85%.
The Cost of Debt of H2O Innovation Inc (HEO.TO) is 11.10%.

Range Selected
Cost of equity 5.50% - 8.20% 6.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.30% - 14.90% 11.10%
WACC 5.5% - 8.6% 7.0%
WACC

HEO.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.46 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 8.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.18 0.18
Cost of debt 7.30% 14.90%
After-tax WACC 5.5% 8.6%
Selected WACC 7.0%