NPRA.CN
Nepra Foods Inc
Price:  
0.12 
CAD
Volume:  
46,012.00
United States | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NPRA.CN WACC - Weighted Average Cost of Capital

The WACC of Nepra Foods Inc (NPRA.CN) is 9.0%.

The Cost of Equity of Nepra Foods Inc (NPRA.CN) is 11.25%.
The Cost of Debt of Nepra Foods Inc (NPRA.CN) is 5.00%.

Range Selected
Cost of equity 10.10% - 12.40% 11.25%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.2% - 9.8% 9.0%
WACC

NPRA.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.35 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.10% 12.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.42 0.42
Cost of debt 5.00% 5.00%
After-tax WACC 8.2% 9.8%
Selected WACC 9.0%