PULL.CN
Pure Extracts Technologies Corp
Price:  
0.01 
CAD
Volume:  
1,807,790.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PULL.CN WACC - Weighted Average Cost of Capital

The WACC of Pure Extracts Technologies Corp (PULL.CN) is 9.1%.

The Cost of Equity of Pure Extracts Technologies Corp (PULL.CN) is 15.55%.
The Cost of Debt of Pure Extracts Technologies Corp (PULL.CN) is 7.00%.

Range Selected
Cost of equity 13.60% - 17.50% 15.55%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 8.4% - 9.9% 9.1%
WACC

PULL.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.05 2.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.60% 17.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.61 1.61
Cost of debt 7.00% 7.00%
After-tax WACC 8.4% 9.9%
Selected WACC 9.1%