NPT.CN
Plaintree Systems Inc
Price:  
0.05 
CAD
Volume:  
5,015.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NPT.CN WACC - Weighted Average Cost of Capital

The WACC of Plaintree Systems Inc (NPT.CN) is 4.4%.

The Cost of Equity of Plaintree Systems Inc (NPT.CN) is 18.85%.
The Cost of Debt of Plaintree Systems Inc (NPT.CN) is 5.00%.

Range Selected
Cost of equity 6.70% - 31.00% 18.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.9% - 5.0% 4.4%
WACC

NPT.CN WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.67 4.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 31.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 19.38 19.38
Cost of debt 5.00% 5.00%
After-tax WACC 3.9% 5.0%
Selected WACC 4.4%