VEXT.CN
Vext Science Inc
Price:  
0.19 
CAD
Volume:  
133,000.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VEXT.CN WACC - Weighted Average Cost of Capital

The WACC of Vext Science Inc (VEXT.CN) is 7.5%.

The Cost of Equity of Vext Science Inc (VEXT.CN) is 8.10%.
The Cost of Debt of Vext Science Inc (VEXT.CN) is 9.50%.

Range Selected
Cost of equity 6.80% - 9.40% 8.10%
Tax rate 25.70% - 28.40% 27.05%
Cost of debt 8.40% - 10.60% 9.50%
WACC 6.5% - 8.4% 7.5%
WACC

VEXT.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.71 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 9.40%
Tax rate 25.70% 28.40%
Debt/Equity ratio 1.19 1.19
Cost of debt 8.40% 10.60%
After-tax WACC 6.5% 8.4%
Selected WACC 7.5%