MRBL.CN
Marble Financial Inc
Price:  
0.05 
CAD
Volume:  
17,500.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRBL.CN WACC - Weighted Average Cost of Capital

The WACC of Marble Financial Inc (MRBL.CN) is 7.4%.

The Cost of Equity of Marble Financial Inc (MRBL.CN) is 9.20%.
The Cost of Debt of Marble Financial Inc (MRBL.CN) is 6.05%.

Range Selected
Cost of equity 5.70% - 12.70% 9.20%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.30% - 7.80% 6.05%
WACC 4.7% - 10.0% 7.4%
WACC

MRBL.CN WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.41 1.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 12.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.64 0.64
Cost of debt 4.30% 7.80%
After-tax WACC 4.7% 10.0%
Selected WACC 7.4%