PNER.CN
Pioneer Media Holdings Inc
Price:  
1.10 
CAD
Volume:  
700.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PNER.CN WACC - Weighted Average Cost of Capital

The WACC of Pioneer Media Holdings Inc (PNER.CN) is 7.3%.

The Cost of Equity of Pioneer Media Holdings Inc (PNER.CN) is 11.20%.
The Cost of Debt of Pioneer Media Holdings Inc (PNER.CN) is 5.00%.

Range Selected
Cost of equity 10.00% - 12.40% 11.20%
Tax rate 27.90% - 31.30% 29.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 7.9% 7.3%
WACC

PNER.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 1.4 1.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 12.40%
Tax rate 27.90% 31.30%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 7.9%
Selected WACC 7.3%