STHZ.CN
StateHouse Holdings Inc
Price:  
0.03 
CAD
Volume:  
111,730.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STHZ.CN WACC - Weighted Average Cost of Capital

The WACC of StateHouse Holdings Inc (STHZ.CN) is 7.6%.

The Cost of Equity of StateHouse Holdings Inc (STHZ.CN) is 63.10%.
The Cost of Debt of StateHouse Holdings Inc (STHZ.CN) is 6.40%.

Range Selected
Cost of equity 43.90% - 82.30% 63.10%
Tax rate 7.80% - 19.10% 13.45%
Cost of debt 6.00% - 6.80% 6.40%
WACC 6.9% - 8.3% 7.6%
WACC

STHZ.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 7.99 12.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 43.90% 82.30%
Tax rate 7.80% 19.10%
Debt/Equity ratio 26.13 26.13
Cost of debt 6.00% 6.80%
After-tax WACC 6.9% 8.3%
Selected WACC 7.6%