KBEV.CN
Koios Beverage Corp
Price:  
0.23 
CAD
Volume:  
20,530.00
Canada | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KBEV.CN WACC - Weighted Average Cost of Capital

The WACC of Koios Beverage Corp (KBEV.CN) is 5.5%.

The Cost of Equity of Koios Beverage Corp (KBEV.CN) is 5.60%.
The Cost of Debt of Koios Beverage Corp (KBEV.CN) is 5.00%.

Range Selected
Cost of equity 4.90% - 6.30% 5.60%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.8% - 6.1% 5.5%
WACC

KBEV.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.32 0.33
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 6.30%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0.05 0.05
Cost of debt 5.00% 5.00%
After-tax WACC 4.8% 6.1%
Selected WACC 5.5%