HG.CN
HydroGraph Clean Power Inc
Price:  
0.17 
CAD
Volume:  
508,178.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HG.CN WACC - Weighted Average Cost of Capital

The WACC of HydroGraph Clean Power Inc (HG.CN) is 10.8%.

The Cost of Equity of HydroGraph Clean Power Inc (HG.CN) is 10.95%.
The Cost of Debt of HydroGraph Clean Power Inc (HG.CN) is 5.00%.

Range Selected
Cost of equity 9.80% - 12.10% 10.95%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.7% - 12.0% 10.8%
WACC

HG.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.3 1.3
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 12.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 9.7% 12.0%
Selected WACC 10.8%