PDFI.CN
Prophecy DeFi Inc
Price:  
0.03 
CAD
Volume:  
101,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PDFI.CN WACC - Weighted Average Cost of Capital

The WACC of Prophecy DeFi Inc (PDFI.CN) is 5.6%.

The Cost of Equity of Prophecy DeFi Inc (PDFI.CN) is 6.15%.
The Cost of Debt of Prophecy DeFi Inc (PDFI.CN) is 7.00%.

Range Selected
Cost of equity 3.20% - 9.10% 6.15%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.8% - 4.3% 5.6%
WACC

PDFI.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -6.97 -6.97
Additional risk adjustments 41.5% 42.0%
Cost of equity 3.20% 9.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.48 1.48
Cost of debt 7.00% 7.00%
After-tax WACC 6.8% 4.3%
Selected WACC 5.6%