J.CN
Lotus Ventures Inc
Price:  
0.01 
CAD
Volume:  
4,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

J.CN WACC - Weighted Average Cost of Capital

The WACC of Lotus Ventures Inc (J.CN) is 4.5%.

The Cost of Equity of Lotus Ventures Inc (J.CN) is 6.85%.
The Cost of Debt of Lotus Ventures Inc (J.CN) is 5.00%.

Range Selected
Cost of equity 3.70% - 10.00% 6.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.7% - 5.4% 4.5%
WACC

J.CN WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.2 0.69
Additional risk adjustments 1.5% 2.0%
Cost of equity 3.70% 10.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 2.71 2.71
Cost of debt 5.00% 5.00%
After-tax WACC 3.7% 5.4%
Selected WACC 4.5%