NARA.CN
Pangenomic Health Inc
Price:  
0.24 
CAD
Volume:  
2,280.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NARA.CN WACC - Weighted Average Cost of Capital

The WACC of Pangenomic Health Inc (NARA.CN) is 13.1%.

The Cost of Equity of Pangenomic Health Inc (NARA.CN) is 19.05%.
The Cost of Debt of Pangenomic Health Inc (NARA.CN) is 5.00%.

Range Selected
Cost of equity 17.20% - 20.90% 19.05%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 12.0% - 14.3% 13.1%
WACC

NARA.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.75 2.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 17.20% 20.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.63 0.63
Cost of debt 5.00% 5.00%
After-tax WACC 12.0% 14.3%
Selected WACC 13.1%

NARA.CN's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for NARA.CN:

cost_of_equity (19.05%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (2.75) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.