TGOD.TO
Green Organic Dutchman Holdings Ltd
Price:  
0.12 
CAD
Volume:  
2,220,320.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TGOD.TO WACC - Weighted Average Cost of Capital

The WACC of Green Organic Dutchman Holdings Ltd (TGOD.TO) is 7.9%.

The Cost of Equity of Green Organic Dutchman Holdings Ltd (TGOD.TO) is 8.50%.
The Cost of Debt of Green Organic Dutchman Holdings Ltd (TGOD.TO) is 7.00%.

Range Selected
Cost of equity 7.20% - 9.80% 8.50%
Tax rate 0.60% - 2.80% 1.70%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.1% - 8.7% 7.9%
WACC

TGOD.TO WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.82 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.80%
Tax rate 0.60% 2.80%
Debt/Equity ratio 0.55 0.55
Cost of debt 7.00% 7.00%
After-tax WACC 7.1% 8.7%
Selected WACC 7.9%