NU.V
NeutriSci International Inc
Price:  
0.01 
CAD
Volume:  
50,900.00
Canada | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NU.V WACC - Weighted Average Cost of Capital

The WACC of NeutriSci International Inc (NU.V) is 6.1%.

The Cost of Equity of NeutriSci International Inc (NU.V) is 6.65%.
The Cost of Debt of NeutriSci International Inc (NU.V) is 5.00%.

Range Selected
Cost of equity 5.70% - 7.60% 6.65%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.3% - 6.9% 6.1%
WACC

NU.V WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 7.60%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.2 0.2
Cost of debt 5.00% 5.00%
After-tax WACC 5.3% 6.9%
Selected WACC 6.1%

NU.V'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 NU.V:

cost_of_equity (6.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (0.35) + 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.