NERD.CN
Nerds On Site Inc
Price:  
0.05 
CAD
Volume:  
7,250.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NERD.CN WACC - Weighted Average Cost of Capital

The WACC of Nerds On Site Inc (NERD.CN) is 5.7%.

The Cost of Equity of Nerds On Site Inc (NERD.CN) is 5.95%.
The Cost of Debt of Nerds On Site Inc (NERD.CN) is 5.00%.

Range Selected
Cost of equity 4.90% - 7.00% 5.95%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 6.7% 5.7%
WACC

NERD.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.34 0.47
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 7.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.11 0.11
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 6.7%
Selected WACC 5.7%