HG.CN
HydroGraph Clean Power Inc
Price:  
0.27 
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 14.2%.

The Cost of Equity of HydroGraph Clean Power Inc (HG.CN) is 14.20%.
The Cost of Debt of HydroGraph Clean Power Inc (HG.CN) is 5.00%.

Range Selected
Cost of equity 12.80% - 15.60% 14.20%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 12.7% - 15.6% 14.2%
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 1.88 1.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.80% 15.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 12.7% 15.6%
Selected WACC 14.2%