UP.CN
UpSnap Inc
Price:  
0.01 
CAD
Volume:  
18,250.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UP.CN WACC - Weighted Average Cost of Capital

The WACC of UpSnap Inc (UP.CN) is 4.9%.

The Cost of Equity of UpSnap Inc (UP.CN) is 5.70%.
The Cost of Debt of UpSnap Inc (UP.CN) is 5.00%.

Range Selected
Cost of equity 4.90% - 6.50% 5.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.5% - 5.4% 4.9%
WACC

UP.CN WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 6.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.63 0.63
Cost of debt 5.00% 5.00%
After-tax WACC 4.5% 5.4%
Selected WACC 4.9%