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 7.0%.

The Cost of Equity of XTM Inc (PAID.CN) is 7.40%.
The Cost of Debt of XTM Inc (PAID.CN) is 5.00%.

Range Selected
Cost of equity 5.90% - 8.90% 7.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.7% - 8.3% 7.0%
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 0.54 0.78
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.13 0.13
Cost of debt 5.00% 5.00%
After-tax WACC 5.7% 8.3%
Selected WACC 7.0%