THC.CN
THC Biomed Intl Ltd
Price:  
0.02 
CAD
Volume:  
16,652.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THC.CN WACC - Weighted Average Cost of Capital

The WACC of THC Biomed Intl Ltd (THC.CN) is 4.5%.

The Cost of Equity of THC Biomed Intl Ltd (THC.CN) is 6.65%.
The Cost of Debt of THC Biomed Intl Ltd (THC.CN) is 5.00%.

Range Selected
Cost of equity 4.00% - 9.30% 6.65%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.8% - 5.2% 4.5%
WACC

THC.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.32 0.44
Additional risk adjustments 2.5% 3.0%
Cost of equity 4.00% 9.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 2.74 2.74
Cost of debt 5.00% 5.00%
After-tax WACC 3.8% 5.2%
Selected WACC 4.5%