TMS.H.V WACC - Weighted Average Cost of Capital
The WACC of Targeted Microwave Solutions Inc (TMS.H.V) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.6% - 7.6% | 6.6% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 5.2% - 6.6% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.6% | 7.6% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 5.2% | 6.6% |
| Selected WACC | 5.9% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| TMS.H.V | Targeted Microwave Solutions Inc | 0.32 | -0.9 | -0.73 |
| ASIA.CN | Asia Green Biotechnology Corp | 0.65 | 0.39 | 0.26 |
| ATHR.CN | Aether Catalyst Solutions Inc | 0.07 | 1.02 | 0.97 |
| CBDX.CN | Canbud Distribution Corp | 0.18 | 1.07 | 0.95 |
| CNNA | Cann American Corp | 0.07 | -0.65 | -0.62 |
| MMNT | Momentous Holdings Corp | 10.96 | 0.47 | 0.05 |
| MTVX | APT Moto Vox Group Inc | 3112.26 | 0 | 0 |
| OVAT.CN | Ovation Science Inc | 0.18 | 1.25 | 1.11 |
| Low | High | |
| Unlevered beta | 0.04 | 0.4 |
| Relevered beta | 0.03 | 0.16 |
| Adjusted relevered beta | 0.35 | 0.44 |
TMS.H.V'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 TMS.H.V:
cost_of_equity (6.60%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (0.35) + 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.