IONC.CN WACC - Weighted Average Cost of Capital

The WACC of Ionic Brands Corp (IONC.CN) is 4.4%.

The Cost of Equity of Ionic Brands Corp (IONC.CN) is 28.95%.

The Cost of Debt of Ionic Brands Corp (IONC.CN) is 5.00%.

	Range	Selected
Cost of equity	11.50% - 46.40%	28.95%
Tax rate	25.90% - 26.50%	26.20%
Cost of debt	5.00% - 5.00%	5.00%
WACC	3.9% - 4.8%	4.4%

WACC

IONC.CN WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.64	6.92

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.50%	46.40%

Tax rate	25.90%	26.50%
Debt/Equity ratio	35.65	35.65
Cost of debt	5.00%	5.00%

After-tax WACC	3.9%	4.8%


Selected WACC	4.4%

IONC.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 IONC.CN:

cost_of_equity (28.95%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.64) + 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.