PHRX.CN
Pharmadrug Inc
Price:  
0.01 
CAD
Volume:  
178,023.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PHRX.CN WACC - Weighted Average Cost of Capital

The WACC of Pharmadrug Inc (PHRX.CN) is 7.8%.

The Cost of Equity of Pharmadrug Inc (PHRX.CN) is 13.15%.
The Cost of Debt of Pharmadrug Inc (PHRX.CN) is 5.00%.

Range Selected
Cost of equity 11.80% - 14.50% 13.15%
Tax rate 6.10% - 6.60% 6.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.3% - 8.3% 7.8%
WACC

PHRX.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.69 1.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.80% 14.50%
Tax rate 6.10% 6.60%
Debt/Equity ratio 1.69 1.69
Cost of debt 5.00% 5.00%
After-tax WACC 7.3% 8.3%
Selected WACC 7.8%