NFLD.CN
Exploits Discovery Corp
Price:  
0.03 
CAD
Volume:  
85,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NFLD.CN WACC - Weighted Average Cost of Capital

The WACC of Exploits Discovery Corp (NFLD.CN) is 9.0%.

The Cost of Equity of Exploits Discovery Corp (NFLD.CN) is 14.35%.
The Cost of Debt of Exploits Discovery Corp (NFLD.CN) is 5.00%.

Range Selected
Cost of equity 12.20% - 16.50% 14.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.0% - 10.1% 9.0%
WACC

NFLD.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.78 2.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.20% 16.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.0% 10.1%
Selected WACC 9.0%