The WACC of Plaintree Systems Inc (NPT.CN) is 7.6%.
Range | Selected | |
Cost of equity | 31.00% - 58.40% | 44.70% |
Tax rate | 3.50% - 8.80% | 6.15% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.7% - 8.4% | 7.6% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 5.47 | 8.88 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 31.00% | 58.40% |
Tax rate | 3.50% | 8.80% |
Debt/Equity ratio | 12.92 | 12.92 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.7% | 8.4% |
Selected WACC | 7.6% | |