KOAN
Resonate Blends Inc
Price:  
0.00 
USD
Volume:  
2,231,870.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KOAN WACC - Weighted Average Cost of Capital

The WACC of Resonate Blends Inc (KOAN) is 6.7%.

The Cost of Equity of Resonate Blends Inc (KOAN) is 9.30%.
The Cost of Debt of Resonate Blends Inc (KOAN) is 8.70%.

Range Selected
Cost of equity 7.90% - 10.70% 9.30%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 10.40% 8.70%
WACC 5.5% - 7.9% 6.7%
WACC

KOAN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.89 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.70%
Tax rate 26.20% 27.00%
Debt/Equity ratio 7.86 7.86
Cost of debt 7.00% 10.40%
After-tax WACC 5.5% 7.9%
Selected WACC 6.7%