MAGT.TO
Magnet Forensics Inc
Price:  
44.24 
CAD
Volume:  
19,185.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAGT.TO WACC - Weighted Average Cost of Capital

The WACC of Magnet Forensics Inc (MAGT.TO) is 8.8%.

The Cost of Equity of Magnet Forensics Inc (MAGT.TO) is 8.80%.
The Cost of Debt of Magnet Forensics Inc (MAGT.TO) is 4.25%.

Range Selected
Cost of equity 7.70% - 9.90% 8.80%
Tax rate 24.20% - 29.70% 26.95%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.6% - 9.9% 8.8%
WACC

MAGT.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.88 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 9.90%
Tax rate 24.20% 29.70%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 4.50%
After-tax WACC 7.6% 9.9%
Selected WACC 8.8%