THNC.TO
Thinkific Labs Inc
Price:  
2.85 
CAD
Volume:  
2,100.00
Canada | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THNC.TO WACC - Weighted Average Cost of Capital

The WACC of Thinkific Labs Inc (THNC.TO) is 7.0%.

The Cost of Equity of Thinkific Labs Inc (THNC.TO) is 7.00%.
The Cost of Debt of Thinkific Labs Inc (THNC.TO) is 5.00%.

Range Selected
Cost of equity 5.80% - 8.20% 7.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 8.1% 7.0%
WACC

THNC.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.52 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 8.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 8.1%
Selected WACC 7.0%