MESC.CN
Lophos Holdings Inc
Price:  
0.01 
CAD
Volume:  
480,550.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MESC.CN WACC - Weighted Average Cost of Capital

The WACC of Lophos Holdings Inc (MESC.CN) is 4.2%.

The Cost of Equity of Lophos Holdings Inc (MESC.CN) is 5.40%.
The Cost of Debt of Lophos Holdings Inc (MESC.CN) is 5.00%.

Range Selected
Cost of equity 4.70% - 6.10% 5.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.0% - 4.4% 4.2%
WACC

MESC.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.31 0.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.70% 6.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 2.4 2.4
Cost of debt 5.00% 5.00%
After-tax WACC 4.0% 4.4%
Selected WACC 4.2%