VSBY.CN
VSBLTY Groupe Technologies Corp
Price:  
0.12 
CAD
Volume:  
78,293.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VSBY.CN WACC - Weighted Average Cost of Capital

The WACC of VSBLTY Groupe Technologies Corp (VSBY.CN) is 6.2%.

The Cost of Equity of VSBLTY Groupe Technologies Corp (VSBY.CN) is 5.95%.
The Cost of Debt of VSBLTY Groupe Technologies Corp (VSBY.CN) is 10.85%.

Range Selected
Cost of equity 5.20% - 6.70% 5.95%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 14.70% 10.85%
WACC 5.2% - 7.3% 6.2%
WACC

VSBY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.3 0.33
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.20% 6.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.17 0.17
Cost of debt 7.00% 14.70%
After-tax WACC 5.2% 7.3%
Selected WACC 6.2%

VSBY.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 VSBY.CN:

cost_of_equity (5.95%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.3) + risk_adjustments (0.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.