NUMI.TO
Numinus Wellness Inc
Price:  
0.05 
CAD
Volume:  
496,981.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NUMI.TO WACC - Weighted Average Cost of Capital

The WACC of Numinus Wellness Inc (NUMI.TO) is 9.1%.

The Cost of Equity of Numinus Wellness Inc (NUMI.TO) is 11.00%.
The Cost of Debt of Numinus Wellness Inc (NUMI.TO) is 7.00%.

Range Selected
Cost of equity 9.40% - 12.60% 11.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 8.0% - 10.1% 9.1%
WACC

NUMI.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.22 1.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 12.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.5 0.5
Cost of debt 7.00% 7.00%
After-tax WACC 8.0% 10.1%
Selected WACC 9.1%