LEAF.TO
Leaf Mobile Inc
Price:  
3.55 
CAD
Volume:  
94,640.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LEAF.TO WACC - Weighted Average Cost of Capital

The WACC of Leaf Mobile Inc (LEAF.TO) is 9.1%.

The Cost of Equity of Leaf Mobile Inc (LEAF.TO) is 9.10%.
The Cost of Debt of Leaf Mobile Inc (LEAF.TO) is 5.00%.

Range Selected
Cost of equity 8.10% - 10.10% 9.10%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.1% - 10.1% 9.1%
WACC

LEAF.TO WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 1 1
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.10%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 8.1% 10.1%
Selected WACC 9.1%