ISON
Isonics Corp
Price:  
0.00 
USD
Volume:  
13,460.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ISON WACC - Weighted Average Cost of Capital

The WACC of Isonics Corp (ISON) is 33.7%.

The Cost of Equity of Isonics Corp (ISON) is 3,736.75%.
The Cost of Debt of Isonics Corp (ISON) is 44.90%.

Range Selected
Cost of equity 1,846.90% - 5,626.60% 3,736.75%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 82.80% 44.90%
WACC 5.6% - 61.8% 33.7%
WACC

ISON WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 400.65 1003.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 1,846.90% 5,626.60%
Tax rate 26.20% 27.00%
Debt/Equity ratio 4174.29 4174.29
Cost of debt 7.00% 82.80%
After-tax WACC 5.6% 61.8%
Selected WACC 33.7%

ISON'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 ISON:

cost_of_equity (3,736.75%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (400.65) + 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.