WIB.CN
West Island Brands Inc
Price:  
0.13 
CAD
Volume:  
16,933.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WIB.CN WACC - Weighted Average Cost of Capital

The WACC of West Island Brands Inc (WIB.CN) is 7.5%.

The Cost of Equity of West Island Brands Inc (WIB.CN) is 10.75%.
The Cost of Debt of West Island Brands Inc (WIB.CN) is 5.00%.

Range Selected
Cost of equity 8.20% - 13.30% 10.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.1% - 8.8% 7.5%
WACC

WIB.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.99 1.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 13.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.87 0.87
Cost of debt 5.00% 5.00%
After-tax WACC 6.1% 8.8%
Selected WACC 7.5%