VNP.TO
5N Plus Inc
Price:  
5.97 
CAD
Volume:  
41,533.00
Canada | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VNP.TO WACC - Weighted Average Cost of Capital

The WACC of 5N Plus Inc (VNP.TO) is 7.1%.

The Cost of Equity of 5N Plus Inc (VNP.TO) is 8.25%.
The Cost of Debt of 5N Plus Inc (VNP.TO) is 5.30%.

Range Selected
Cost of equity 7.10% - 9.40% 8.25%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.60% - 6.00% 5.30%
WACC 6.1% - 8.1% 7.1%
WACC

VNP.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.74 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.36 0.36
Cost of debt 4.60% 6.00%
After-tax WACC 6.1% 8.1%
Selected WACC 7.1%