TEAM.CN WACC - Weighted Average Cost of Capital

The WACC of Canadian Nexus Team Ventures Corp (TEAM.CN) is 7.0%.

The Cost of Equity of Canadian Nexus Team Ventures Corp (TEAM.CN) is 7.30%.

The Cost of Debt of Canadian Nexus Team Ventures Corp (TEAM.CN) is 5.00%.

	Range	Selected
Cost of equity	5.80% - 8.80%	7.30%
Tax rate	25.90% - 26.50%	26.20%
Cost of debt	5.00% - 5.00%	5.00%
WACC	5.6% - 8.4%	7.0%

WACC

TEAM.CN WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.51	0.75

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.80%	8.80%

Tax rate	25.90%	26.50%
Debt/Equity ratio	0.07	0.07
Cost of debt	5.00%	5.00%

After-tax WACC	5.6%	8.4%


Selected WACC	7.0%

TEAM.CN's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for TEAM.CN:

cost_of_equity (7.30%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.51) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.