RIV.CN
RIV Capital Inc
Price:  
0.16 
CAD
Volume:  
62,050.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RIV.CN WACC - Weighted Average Cost of Capital

The WACC of RIV Capital Inc (RIV.CN) is 7.5%.

The Cost of Equity of RIV Capital Inc (RIV.CN) is 19.70%.
The Cost of Debt of RIV Capital Inc (RIV.CN) is 5.00%.

Range Selected
Cost of equity 14.70% - 24.70% 19.70%
Tax rate 7.90% - 14.90% 11.40%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.6% - 8.4% 7.5%
WACC

RIV.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.26 3.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.70% 24.70%
Tax rate 7.90% 14.90%
Debt/Equity ratio 3.92 3.92
Cost of debt 5.00% 5.00%
After-tax WACC 6.6% 8.4%
Selected WACC 7.5%