MMAX.CN
Metamaterial Inc
Price:  
3.50 
CAD
Volume:  
20,900.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MMAX.CN WACC - Weighted Average Cost of Capital

The WACC of Metamaterial Inc (MMAX.CN) is 8.2%.

The Cost of Equity of Metamaterial Inc (MMAX.CN) is 21.70%.
The Cost of Debt of Metamaterial Inc (MMAX.CN) is 5.00%.

Range Selected
Cost of equity 17.60% - 25.80% 21.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.2% - 9.2% 8.2%
WACC

MMAX.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.84 3.54
Additional risk adjustments 0.0% 0.5%
Cost of equity 17.60% 25.80%
Tax rate 25.90% 26.50%
Debt/Equity ratio 3.03 3.03
Cost of debt 5.00% 5.00%
After-tax WACC 7.2% 9.2%
Selected WACC 8.2%