LQID.CN
Liquid Avatar Technologies Inc
Price:  
0.02 
CAD
Volume:  
74,000.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LQID.CN WACC - Weighted Average Cost of Capital

The WACC of Liquid Avatar Technologies Inc (LQID.CN) is 7.3%.

The Cost of Equity of Liquid Avatar Technologies Inc (LQID.CN) is 11.00%.
The Cost of Debt of Liquid Avatar Technologies Inc (LQID.CN) is 5.00%.

Range Selected
Cost of equity 9.60% - 12.40% 11.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.6% - 8.0% 7.3%
WACC

LQID.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.26 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.60% 12.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.6% 8.0%
Selected WACC 7.3%