VNP.TO
5N Plus Inc
Price:  
7.69 
CAD
Volume:  
100,189.00
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 6.1%.

The Cost of Equity of 5N Plus Inc (VNP.TO) is 6.85%.
The Cost of Debt of 5N Plus Inc (VNP.TO) is 4.50%.

Range Selected
Cost of equity 5.70% - 8.00% 6.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.40% - 4.60% 4.50%
WACC 5.2% - 7.0% 6.1%
WACC

VNP.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.51 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.29 0.29
Cost of debt 4.40% 4.60%
After-tax WACC 5.2% 7.0%
Selected WACC 6.1%