NVG.CN
Nass Valley Gateway Ltd
Price:  
0.06 
CAD
Volume:  
2,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NVG.CN WACC - Weighted Average Cost of Capital

The WACC of Nass Valley Gateway Ltd (NVG.CN) is 7.4%.

The Cost of Equity of Nass Valley Gateway Ltd (NVG.CN) is 7.70%.
The Cost of Debt of Nass Valley Gateway Ltd (NVG.CN) is 5.00%.

Range Selected
Cost of equity 6.00% - 9.40% 7.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 9.0% 7.4%
WACC

NVG.CN WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.54 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 9.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.07 0.07
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 9.0%
Selected WACC 7.4%