KXS.TO
Kinaxis Inc
Price:  
171.05 
CAD
Volume:  
53,926.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KXS.TO WACC - Weighted Average Cost of Capital

The WACC of Kinaxis Inc (KXS.TO) is 8.9%.

The Cost of Equity of Kinaxis Inc (KXS.TO) is 8.95%.
The Cost of Debt of Kinaxis Inc (KXS.TO) is 4.50%.

Range Selected
Cost of equity 7.40% - 10.50% 8.95%
Tax rate 36.10% - 41.30% 38.70%
Cost of debt 4.00% - 5.00% 4.50%
WACC 7.4% - 10.4% 8.9%
WACC

KXS.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.84 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.50%
Tax rate 36.10% 41.30%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 5.00%
After-tax WACC 7.4% 10.4%
Selected WACC 8.9%