LPEN.TO
Loop Energy Inc
Price:  
0.04 
CAD
Volume:  
13,994.00
Canada | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LPEN.TO WACC - Weighted Average Cost of Capital

The WACC of Loop Energy Inc (LPEN.TO) is 5.8%.

The Cost of Equity of Loop Energy Inc (LPEN.TO) is 20.80%.
The Cost of Debt of Loop Energy Inc (LPEN.TO) is 5.00%.

Range Selected
Cost of equity 16.10% - 25.50% 20.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.3% - 6.4% 5.8%
WACC

LPEN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.54 3.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 16.10% 25.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 6.96 6.96
Cost of debt 5.00% 5.00%
After-tax WACC 5.3% 6.4%
Selected WACC 5.8%