NARA.CN
Pangenomic Health Inc
Price:  
0.24 
CAD
Volume:  
2,500.00
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 13.7%.

The Cost of Equity of Pangenomic Health Inc (NARA.CN) is 19.95%.
The Cost of Debt of Pangenomic Health Inc (NARA.CN) is 5.00%.

Range Selected
Cost of equity 18.00% - 21.90% 19.95%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 12.5% - 14.9% 13.7%
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 2.91 2.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 18.00% 21.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.63 0.63
Cost of debt 5.00% 5.00%
After-tax WACC 12.5% 14.9%
Selected WACC 13.7%