VEGA.CN
Plantx Life Inc
Price:  
0.35 
CAD
Volume:  
107,400.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VEGA.CN WACC - Weighted Average Cost of Capital

The WACC of Plantx Life Inc (VEGA.CN) is 4.1%.

The Cost of Equity of Plantx Life Inc (VEGA.CN) is 11.55%.
The Cost of Debt of Plantx Life Inc (VEGA.CN) is 5.00%.

Range Selected
Cost of equity 7.10% - 16.00% 11.55%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.9% - 4.3% 4.1%
WACC

VEGA.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.78 1.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 16.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 19.73 19.73
Cost of debt 5.00% 5.00%
After-tax WACC 3.9% 4.3%
Selected WACC 4.1%