MGRO.CN
MustGrow Biologics Corp
Price:  
3.35 
CAD
Volume:  
5,450.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGRO.CN WACC - Weighted Average Cost of Capital

The WACC of MustGrow Biologics Corp (MGRO.CN) is 7.5%.

The Cost of Equity of MustGrow Biologics Corp (MGRO.CN) is 7.50%.
The Cost of Debt of MustGrow Biologics Corp (MGRO.CN) is 5.00%.

Range Selected
Cost of equity 5.90% - 9.10% 7.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 9.1% 7.5%
WACC

MGRO.CN WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.42 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 9.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 9.1%
Selected WACC 7.5%