SWRM.CN
Swarmio Media Holdings Inc
Price:  
0.01 
CAD
Volume:  
6,500.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SWRM.CN WACC - Weighted Average Cost of Capital

The WACC of Swarmio Media Holdings Inc (SWRM.CN) is 19.4%.

The Cost of Equity of Swarmio Media Holdings Inc (SWRM.CN) is 81.65%.
The Cost of Debt of Swarmio Media Holdings Inc (SWRM.CN) is 5.00%.

Range Selected
Cost of equity 74.20% - 89.10% 81.65%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 17.9% - 20.9% 19.4%
WACC

SWRM.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 13.93 13.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 74.20% 89.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 3.97 3.97
Cost of debt 5.00% 5.00%
After-tax WACC 17.9% 20.9%
Selected WACC 19.4%