SPOR.CN
New Wave Holdings Corp
Price:  
0.03 
CAD
Volume:  
150,760.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPOR.CN WACC - Weighted Average Cost of Capital

The WACC of New Wave Holdings Corp (SPOR.CN) is 8.6%.

The Cost of Equity of New Wave Holdings Corp (SPOR.CN) is 9.00%.
The Cost of Debt of New Wave Holdings Corp (SPOR.CN) is 5.00%.

Range Selected
Cost of equity 7.40% - 10.60% 9.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.1% - 10.1% 8.6%
WACC

SPOR.CN WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.81 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.07 0.07
Cost of debt 5.00% 5.00%
After-tax WACC 7.1% 10.1%
Selected WACC 8.6%