INTL.CN
Intellabridge Technology Corp
Price:  
0.58 
CAD
Volume:  
395,520.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INTL.CN WACC - Weighted Average Cost of Capital

The WACC of Intellabridge Technology Corp (INTL.CN) is 6.9%.

The Cost of Equity of Intellabridge Technology Corp (INTL.CN) is 10.20%.
The Cost of Debt of Intellabridge Technology Corp (INTL.CN) is 5.00%.

Range Selected
Cost of equity 9.10% - 11.30% 10.20%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.4% - 7.5% 6.9%
WACC

INTL.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 1.21 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 11.30%
Tax rate 26.50% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.4% 7.5%
Selected WACC 6.9%

INTL.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 INTL.CN:

cost_of_equity (10.20%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (1.21) + 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.