MSVN.CN
ManifestSeven Holdings Corp
Price:  
0.02 
CAD
Volume:  
529,750.00
United States | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSVN.CN WACC - Weighted Average Cost of Capital

The WACC of ManifestSeven Holdings Corp (MSVN.CN) is 4.9%.

The Cost of Equity of ManifestSeven Holdings Corp (MSVN.CN) is 6.15%.
The Cost of Debt of ManifestSeven Holdings Corp (MSVN.CN) is 5.00%.

Range Selected
Cost of equity 5.30% - 7.00% 6.15%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.5% - 5.3% 4.9%
WACC

MSVN.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.41 0.47
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 7.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.5% 5.3%
Selected WACC 4.9%