PKG.CN WACC - Weighted Average Cost of Capital

The WACC of ParcelPal Technology Inc (PKG.CN) is 5.9%.

The Cost of Equity of ParcelPal Technology Inc (PKG.CN) is 7.45%.

The Cost of Debt of ParcelPal Technology Inc (PKG.CN) is 7.45%.

	Range	Selected
Cost of equity	5.70% - 9.20%	7.45%
Tax rate	25.90% - 26.50%	26.20%
Cost of debt	7.00% - 7.90%	7.45%
WACC	5.3% - 6.6%	5.9%

WACC

PKG.CN WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.5	0.83

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.70%	9.20%

Tax rate	25.90%	26.50%
Debt/Equity ratio	3.4	3.4
Cost of debt	7.00%	7.90%

After-tax WACC	5.3%	6.6%


Selected WACC	5.9%

PKG.CN's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for PKG.CN:

cost_of_equity (7.45%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.5) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.