JWEL.TO
Jamieson Wellness Inc
Price:  
37.23 
CAD
Volume:  
21,840.00
Canada | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JWEL.TO WACC - Weighted Average Cost of Capital

The WACC of Jamieson Wellness Inc (JWEL.TO) is 5.5%.

The Cost of Equity of Jamieson Wellness Inc (JWEL.TO) is 6.20%.
The Cost of Debt of Jamieson Wellness Inc (JWEL.TO) is 4.45%.

Range Selected
Cost of equity 4.90% - 7.50% 6.20%
Tax rate 25.70% - 26.50% 26.10%
Cost of debt 4.40% - 4.50% 4.45%
WACC 4.5% - 6.5% 5.5%
WACC

JWEL.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.54
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 7.50%
Tax rate 25.70% 26.50%
Debt/Equity ratio 0.3 0.3
Cost of debt 4.40% 4.50%
After-tax WACC 4.5% 6.5%
Selected WACC 5.5%