IDVR.CN
INDVR Brands Inc.
Price:  
0.01 
CAD
Volume:  
364,720.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDVR.CN WACC - Weighted Average Cost of Capital

The WACC of INDVR Brands Inc. (IDVR.CN) is 4.4%.

The Cost of Equity of INDVR Brands Inc. (IDVR.CN) is 15.10%.
The Cost of Debt of INDVR Brands Inc. (IDVR.CN) is 5.00%.

Range Selected
Cost of equity 5.30% - 24.90% 15.10%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.8% - 4.9% 4.4%
WACC

IDVR.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 3.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 24.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 15.69 15.69
Cost of debt 5.00% 5.00%
After-tax WACC 3.8% 4.9%
Selected WACC 4.4%