KXS.TO
Kinaxis Inc
Price:  
175.65 
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 8.6%.

The Cost of Equity of Kinaxis Inc (KXS.TO) is 8.65%.
The Cost of Debt of Kinaxis Inc (KXS.TO) is 4.50%.

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%
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 0.82 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%