NDAT.CN
nDatalyze Corp
Price:  
0.09 
CAD
Volume:  
3,270.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDAT.CN WACC - Weighted Average Cost of Capital

The WACC of nDatalyze Corp (NDAT.CN) is 4.6%.

The Cost of Equity of nDatalyze Corp (NDAT.CN) is 5.50%.
The Cost of Debt of nDatalyze Corp (NDAT.CN) is 5.00%.

Range Selected
Cost of equity 4.80% - 6.20% 5.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.3% - 4.9% 4.6%
WACC

NDAT.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.33
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.80% 6.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.3% 4.9%
Selected WACC 4.6%