NPT.CN
Plaintree Systems Inc
Price:  
0.06 
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 4.8%.

The Cost of Equity of Plaintree Systems Inc (NPT.CN) is 16.40%.
The Cost of Debt of Plaintree Systems Inc (NPT.CN) is 5.00%.

Range Selected
Cost of equity 11.30% - 21.50% 16.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.4% - 5.2% 4.8%
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 1.58 2.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.30% 21.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 10.77 10.77
Cost of debt 5.00% 5.00%
After-tax WACC 4.4% 5.2%
Selected WACC 4.8%