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