PILL.CN
Canntab Therapeutics Ltd
Price:  
0.01 
CAD
Volume:  
80,380.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PILL.CN WACC - Weighted Average Cost of Capital

The WACC of Canntab Therapeutics Ltd (PILL.CN) is 4.0%.

The Cost of Equity of Canntab Therapeutics Ltd (PILL.CN) is 6.55%.
The Cost of Debt of Canntab Therapeutics Ltd (PILL.CN) is 5.00%.

Range Selected
Cost of equity 3.20% - 9.90% 6.55%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.7% - 4.3% 4.0%
WACC

PILL.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.69 0.36
Additional risk adjustments 3.5% 4.0%
Cost of equity 3.20% 9.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 9.46 9.46
Cost of debt 5.00% 5.00%
After-tax WACC 3.7% 4.3%
Selected WACC 4.0%