PDO.CN
Pudo Inc
Price:  
0.25 
CAD
Volume:  
7,590.00
Canada | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PDO.CN WACC - Weighted Average Cost of Capital

The WACC of Pudo Inc (PDO.CN) is 5.3%.

The Cost of Equity of Pudo Inc (PDO.CN) is 6.85%.
The Cost of Debt of Pudo Inc (PDO.CN) is 5.00%.

Range Selected
Cost of equity 5.70% - 8.00% 6.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 5.8% 5.3%
WACC

PDO.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.49 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 5.8%
Selected WACC 5.3%