NGW.CN
Next Green Wave Holdings Inc
Price:  
0.41 
CAD
Volume:  
681,110.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NGW.CN WACC - Weighted Average Cost of Capital

The WACC of Next Green Wave Holdings Inc (NGW.CN) is 8.2%.

The Cost of Equity of Next Green Wave Holdings Inc (NGW.CN) is 8.45%.
The Cost of Debt of Next Green Wave Holdings Inc (NGW.CN) is 4.35%.

Range Selected
Cost of equity 6.50% - 10.40% 8.45%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 4.20% - 4.50% 4.35%
WACC 6.4% - 10.1% 8.2%
WACC

NGW.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.67 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 10.40%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.20% 4.50%
After-tax WACC 6.4% 10.1%
Selected WACC 8.2%