The WACC of Kinaxis Inc (KXS.TO) is 8.6%.
Range | Selected | |
Cost of equity | 7.40% - 9.90% | 8.65% |
Tax rate | 36.10% - 41.30% | 38.70% |
Cost of debt | 4.00% - 5.00% | 4.50% |
WACC | 7.3% - 9.8% | 8.6% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.82 | 0.95 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.40% | 9.90% |
Tax rate | 36.10% | 41.30% |
Debt/Equity ratio | 0.02 | 0.02 |
Cost of debt | 4.00% | 5.00% |
After-tax WACC | 7.3% | 9.8% |
Selected WACC | 8.6% | |