NTEK WACC - Weighted Average Cost of Capital
The WACC of NanoTech Entertainment Inc (NTEK) is 3.7%.
| Range | Selected | |
| Cost of equity | 5.4% - 8.8% | 7.1% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 3.7% - 3.7% | 3.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.34 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.4% | 8.8% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 284.92 | 284.92 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 3.7% | 3.7% |
| Selected WACC | 3.7% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| NTEK | NanoTech Entertainment Inc | 284.92 | 0 | 0 |
| AMRU | Amaru Inc | 6360.53 | 1.62 | 0 |
| FMYR | BOMCBD Corp | 7828.93 | 0.38 | 0 |
| HLWD | Almost Never Films Inc | 119.7 | 0.53 | 0.01 |
| NTE.V | Network Media Group Inc | 1.27 | 1.02 | 0.53 |
| SAPX | Seven Arts Entertainment Inc | 99.78 | 1.07 | 0.01 |
| SSET | StarStream Entertainment Inc | 13.02 | 1.96 | 0.19 |
| Low | High | |
| Unlevered beta | 0 | 0.01 |
| Relevered beta | 0.01 | 0.55 |
| Adjusted relevered beta | 0.34 | 0.7 |
NTEK's CAPM model and how its cost of Equity is calculated
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for NTEK:
cost_of_equity (7.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.34) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.