IAN.CN
Ianthus Capital Holdings Inc
Price:  
0.02 
CAD
Volume:  
15,025.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IAN.CN WACC - Weighted Average Cost of Capital

The WACC of Ianthus Capital Holdings Inc (IAN.CN) is 6.9%.

The Cost of Equity of Ianthus Capital Holdings Inc (IAN.CN) is 6.70%.
The Cost of Debt of Ianthus Capital Holdings Inc (IAN.CN) is 12.10%.

Range Selected
Cost of equity 5.30% - 8.10% 6.70%
Tax rate 25.90% - 45.40% 35.65%
Cost of debt 4.00% - 20.20% 12.10%
WACC 3.5% - 10.4% 6.9%
WACC

IAN.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.42 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 8.10%
Tax rate 25.90% 45.40%
Debt/Equity ratio 3.79 3.79
Cost of debt 4.00% 20.20%
After-tax WACC 3.5% 10.4%
Selected WACC 6.9%

IAN.CN'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 IAN.CN:

cost_of_equity (6.70%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.42) + 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.