MDMA.CN
Pharmala Biotech Holdings Inc
Price:  
0.30 
CAD
Volume:  
509,325.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MDMA.CN WACC - Weighted Average Cost of Capital

The WACC of Pharmala Biotech Holdings Inc (MDMA.CN) is 13.1%.

The Cost of Equity of Pharmala Biotech Holdings Inc (MDMA.CN) is 22.55%.
The Cost of Debt of Pharmala Biotech Holdings Inc (MDMA.CN) is 5.00%.

Range Selected
Cost of equity 20.40% - 24.70% 22.55%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 12.0% - 14.2% 13.1%
WACC

MDMA.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 3.37 3.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 20.40% 24.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 12.0% 14.2%
Selected WACC 13.1%