KXS.TO
Kinaxis Inc
Price:  
156.22 
CAD
Volume:  
46,783.00
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 8.7%.

The Cost of Equity of Kinaxis Inc (KXS.TO) is 8.75%.
The Cost of Debt of Kinaxis Inc (KXS.TO) is 4.80%.

Range Selected
Cost of equity 7.70% - 9.80% 8.75%
Tax rate 36.10% - 41.30% 38.70%
Cost of debt 4.60% - 5.00% 4.80%
WACC 7.7% - 9.7% 8.7%
WACC

KXS.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.88 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 9.80%
Tax rate 36.10% 41.30%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.60% 5.00%
After-tax WACC 7.7% 9.7%
Selected WACC 8.7%