IZO.CN
Izotropic Corp
Price:  
0.22 
CAD
Volume:  
6,800.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IZO.CN WACC - Weighted Average Cost of Capital

The WACC of Izotropic Corp (IZO.CN) is 4.8%.

The Cost of Equity of Izotropic Corp (IZO.CN) is 5.00%.
The Cost of Debt of Izotropic Corp (IZO.CN) is 5.00%.

Range Selected
Cost of equity 4.10% - 5.90% 5.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.1% - 5.6% 4.8%
WACC

IZO.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.19 0.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.10% 5.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.14 0.14
Cost of debt 5.00% 5.00%
After-tax WACC 4.1% 5.6%
Selected WACC 4.8%

IZO.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 IZO.CN:

cost_of_equity (5.00%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.19) + 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.