PDFI.CN
Prophecy DeFi Inc
Price:  
0.04 
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 6.9%.

The Cost of Equity of Prophecy DeFi Inc (PDFI.CN) is 8.80%.
The Cost of Debt of Prophecy DeFi Inc (PDFI.CN) is 7.00%.

Range Selected
Cost of equity 3.30% - 14.30% 8.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 9.5% - 4.2% 6.9%
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 -12.03 -12.03
Additional risk adjustments 72.5% 73.0%
Cost of equity 3.30% 14.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.11 1.11
Cost of debt 7.00% 7.00%
After-tax WACC 9.5% 4.2%
Selected WACC 6.9%