PAID.CN
XTM Inc
Price:  
0.07 
CAD
Volume:  
101,658.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAID.CN WACC - Weighted Average Cost of Capital

The WACC of XTM Inc (PAID.CN) is 6.7%.

The Cost of Equity of XTM Inc (PAID.CN) is 7.10%.
The Cost of Debt of XTM Inc (PAID.CN) is 5.00%.

Range Selected
Cost of equity 5.40% - 8.80% 7.10%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 8.3% 6.7%
WACC

PAID.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.44 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.80%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.11 0.11
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 8.3%
Selected WACC 6.7%