TAI.CN
Talmora Diamond Inc
Price:  
0.08 
CAD
Volume:  
32,720.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TAI.CN WACC - Weighted Average Cost of Capital

The WACC of Talmora Diamond Inc (TAI.CN) is 5.9%.

The Cost of Equity of Talmora Diamond Inc (TAI.CN) is 8.20%.
The Cost of Debt of Talmora Diamond Inc (TAI.CN) is 5.00%.

Range Selected
Cost of equity 5.20% - 11.20% 8.20%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.5% - 7.4% 5.9%
WACC

TAI.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.4 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 11.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.5% 7.4%
Selected WACC 5.9%