MARY.CN
Mary Agrotechnologies Inc.
Price:  
0.01 
CAD
Volume:  
5,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MARY.CN WACC - Weighted Average Cost of Capital

The WACC of Mary Agrotechnologies Inc. (MARY.CN) is 7.7%.

The Cost of Equity of Mary Agrotechnologies Inc. (MARY.CN) is 8.55%.
The Cost of Debt of Mary Agrotechnologies Inc. (MARY.CN) is 5.00%.

Range Selected
Cost of equity 7.60% - 9.50% 8.55%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.9% - 8.4% 7.7%
WACC

MARY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.87 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 9.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.22 0.22
Cost of debt 5.00% 5.00%
After-tax WACC 6.9% 8.4%
Selected WACC 7.7%