URL.CN
NameSilo Technologies Corp
Price:  
0.97 
CAD
Volume:  
50,700.00
Canada | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

URL.CN WACC - Weighted Average Cost of Capital

The WACC of NameSilo Technologies Corp (URL.CN) is 6.2%.

The Cost of Equity of NameSilo Technologies Corp (URL.CN) is 6.10%.
The Cost of Debt of NameSilo Technologies Corp (URL.CN) is 7.65%.

Range Selected
Cost of equity 5.00% - 7.20% 6.10%
Tax rate 7.40% - 14.60% 11.00%
Cost of debt 4.40% - 10.90% 7.65%
WACC 5.0% - 7.3% 6.2%
WACC

URL.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.36 0.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 7.20%
Tax rate 7.40% 14.60%
Debt/Equity ratio 0.04 0.04
Cost of debt 4.40% 10.90%
After-tax WACC 5.0% 7.3%
Selected WACC 6.2%

URL.CN'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 URL.CN:

cost_of_equity (6.10%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.36) + 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.