PULL.CN WACC - Weighted Average Cost of Capital

The WACC of Pure Extracts Technologies Corp (PULL.CN) is 9.0%.

The Cost of Equity of Pure Extracts Technologies Corp (PULL.CN) is 15.05%.

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

	Range	Selected
Cost of equity	12.70% - 17.40%	15.05%
Tax rate	25.90% - 26.50%	26.20%
Cost of debt	7.00% - 7.00%	7.00%
WACC	8.1% - 9.8%	9.0%

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	1.87	2.17

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.70%	17.40%

Tax rate	25.90%	26.50%
Debt/Equity ratio	1.61	1.61
Cost of debt	7.00%	7.00%

After-tax WACC	8.1%	9.8%


Selected WACC	9.0%

PULL.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 PULL.CN:

cost_of_equity (15.05%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.87) + 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.