TBI.CN
Thoughtful Brands Inc
Price:  
0.16 
CAD
Volume:  
50,780.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TBI.CN WACC - Weighted Average Cost of Capital

The WACC of Thoughtful Brands Inc (TBI.CN) is 8.8%.

The Cost of Equity of Thoughtful Brands Inc (TBI.CN) is 9.05%.
The Cost of Debt of Thoughtful Brands Inc (TBI.CN) is 5.00%.

Range Selected
Cost of equity 7.80% - 10.30% 9.05%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 10.0% 8.8%
WACC

TBI.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.94 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.30%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 10.0%
Selected WACC 8.8%